{"text_format":"1","workbook":"xlsx","n_sheets":62,"sheets":["Model Diagram","Init","CustomerDashboard","RIC_c","RIC_m","BlockShaping","IRD","LDD_YR1","LDD_YR2","TRMbdActuals_TOCA","TRMbdForecast_TOCA","TRMbdForecast_TRL","TRMbdForecast_NLSL","TRMbdForecast_Tier1_Diurnal","TRMbdForecast_LoadShp","TRMbdForecast_CSP","TRMbdForecast_Existing","TRMbdForecast_CDQ","Actuals Rates","Forecast Rates","TOCA_Actuals","LSTU_22","LSTU_23","ALF_TRLdata","BillingActual_CSP","BillingActuals_Energy","Billing totals","BillingCDQ","PLVS","StagingTRM","Status Quo","StagingPRDM","Demand Revenues","PLVS Revenues","Energy Rates","Energy Revenues","Energy Revenues PLVS","Customer Tier 1 Energy","Effective Rates","Chart Data","Chart Data (MWh)","Alternative 1 Histogram","Alternative 2 Histogram","Alternative 3 Histogram","Alternative 4 Histogram","Alternative 1 Rank Order","Alternative 2 Rank Order","Alternative 3 Rank Order","Alternative 4 Rank Order","Alternative 1 by NonSlice Load","Alternative 2 by NonSlice Load","Alternative 3 by NonSlice Load","Alternative 4 by NonSlice Load","Alternative 1 Effective Rates","Alternative 2 Effective Rate","Alternative 3 Effective Rate","Alternative 4 Effective Rate","Status Quo Cash Flow","Alternative 1 Cash Flow","Alternative 2 Cash Flow","Alternative 3 Cash Flow","Alternative 4 Cash Flow"],"not_rendered":{"charts":50,"images":1,"macros":1,"external_links":0,"defined_names":25,"comments":2,"pivot_tables":0},"unopened":[{"sheet":"Alternative 1 Histogram","index":41,"reason":"not_a_worksheet"},{"sheet":"Alternative 2 Histogram","index":42,"reason":"not_a_worksheet"},{"sheet":"Alternative 3 Histogram","index":43,"reason":"not_a_worksheet"},{"sheet":"Alternative 4 Histogram","index":44,"reason":"not_a_worksheet"},{"sheet":"Alternative 1 Rank Order","index":45,"reason":"not_a_worksheet"},{"sheet":"Alternative 2 Rank Order","index":46,"reason":"not_a_worksheet"},{"sheet":"Alternative 3 Rank Order","index":47,"reason":"not_a_worksheet"},{"sheet":"Alternative 4 Rank Order","index":48,"reason":"not_a_worksheet"},{"sheet":"Alternative 1 by NonSlice Load","index":49,"reason":"not_a_worksheet"},{"sheet":"Alternative 2 by NonSlice Load","index":50,"reason":"not_a_worksheet"},{"sheet":"Alternative 3 by NonSlice Load","index":51,"reason":"not_a_worksheet"},{"sheet":"Alternative 4 by NonSlice Load","index":52,"reason":"not_a_worksheet"},{"sheet":"Alternative 1 Effective Rates","index":53,"reason":"not_a_worksheet"},{"sheet":"Alternative 2 Effective Rate","index":54,"reason":"not_a_worksheet"},{"sheet":"Alternative 3 Effective Rate","index":55,"reason":"not_a_worksheet"},{"sheet":"Alternative 4 Effective Rate","index":56,"reason":"not_a_worksheet"},{"sheet":"Status Quo Cash Flow","index":57,"reason":"not_a_worksheet"},{"sheet":"Alternative 1 Cash Flow","index":58,"reason":"not_a_worksheet"},{"sheet":"Alternative 2 Cash Flow","index":59,"reason":"not_a_worksheet"},{"sheet":"Alternative 3 Cash Flow","index":60,"reason":"not_a_worksheet"},{"sheet":"Alternative 4 Cash Flow","index":61,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":7,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

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

{"sheet":"CustomerDashboard","index":2,"n_rows":112,"n_cols":126,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Customer Impact",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M3&\" Effective Rate\"","v":"Status Quo Effective Rate"},{"$f":"IF(INDEX(StagingTRM!$C$8:$C$142,MATCH(B3,StagingTRM!$B$8:$B$142,0),1)=1,\"PNGC Customers - See PNGC Aggregate\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"V3&\" Effective Rate\"","v":"Alternative 1 Effective Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand Only","Demand"]
[null,null,null,"Tiered Rates",null,null,null,null,null,null,null,null,"Diurnal Energy Rates with Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand and PLVS","Demand_PLVS"]
[null,"Benton County PUD #1",null,{"$f":"IF(OR(ModelMode<>\"Forecast\",N3<>\"Demand Only\",AND(M3<>\"Status Quo\",V3<>\"Status Quo\")),\"These Tiered Rates calculations are not equivalent or comparable to the Status Quo to the right under a diurnal rate construct\",\"\")","v":""},null,null,null,null,null,null,null,null,"Status Quo","Demand Only","Impact RANK:",{"$f":"+IF(M3=\"Status Quo\",\"N/A\",_xlfn.XLOOKUP($B$3,'Effective Rates'!$C$6:$C$140,OFFSET('Effective Rates'!$AL$6:$AL$140,0,MATCH(M3,'Effective Rates'!$AL$5:$AS$5,0)-1+IF(N3<>\"Demand Only\",4,0))))","v":"N/A"},"of 119",null,null,null,null,"Alternative 1","Demand Only","Impact RANK:",{"$f":"+IF(V3=\"Status Quo\",\"N/A\",_xlfn.XLOOKUP($B$3,'Effective Rates'!$C$6:$C$140,OFFSET('Effective Rates'!$AL$6:$AL$140,0,MATCH(V3,'Effective Rates'!$AL$5:$AS$5,0)-1+IF(W3<>\"Demand Only\",4,0))))","v":92},"of 119"]
[null,null,null,"Tiered Rates Methodology",null,null,null,null,null,null,null,null,{"$f":"+M3","v":"Status Quo"},null,null,null,null,null,null,null,null,{"$f":"+V3","v":"Alternative 1"}]
[null,null,null,"Composite Charge","NonSlice Charge","HLH Load Shaping Charge","LLH Load Shaping Charge","Demand Charge","LDD Discount","IRD Discount","Load Shaping True-up",null,"HLH","LLH","Demand","PLVS","LDD Discount","IRD Discount","Fixed Customer Charge","Tier 1 True-up",null,"HLH","LLH","Demand","PLVS","LDD Discount","IRD Discount","Fixed Customer Charge","Tier 1 True-up"]
[null,"Rate",null,"$ per % TOCA","$ per % TOCA","$/MWh","$/MWh","$ per kW-Mo","%","$/MWh","$/MWh",null,"$/MWh","$/MWh","$ per kW-Mo","$/MWh","%","$/MWh",null,"$/MWh",null,"$/MWh","$/MWh","$ per kW-Mo","$/MWh","%","$/MWh",null,"$/MWh"]
[null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B7,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":47.71},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B7,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":32.909999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B7,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":10.37},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B7)>9,YEAR($B7)+1,YEAR($B7)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B7,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":40.965235818698254},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B7,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":26.165235818698246},{"$f":"TRANSPOSE(StagingPRDM!ET3:FQ3)","v":10.37},{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B7<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7447641813017496},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B7,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":38.127102438534052},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B7,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":23.327102438534045},{"$f":"+O7","v":10.37},{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B7<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.582897561465952}]
[null,{"$f":"+EOMONTH(B7,0)+1","v":"2023-11-01"},null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B8,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":40.299999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B8,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":31.39},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B8,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":8.75},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B8)>9,YEAR($B8)+1,YEAR($B8)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B8,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":33.55523581869825},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B8,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":24.64523581869825},8.75,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B8<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7447641813017496},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B8,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":30.717102438534045},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B8,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":21.807102438534049},{"$f":"+O8","v":8.75},{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B8<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.582897561465952}]
[null,{"$f":"+EOMONTH(B8,0)+1","v":"2023-12-01"},null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B9,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":61.63},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B9,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":52.69},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B9,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":13.39},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B9)>9,YEAR($B9)+1,YEAR($B9)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B9,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":54.885235818698256},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B9,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":45.945235818698251},13.39,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B9<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7447641813017496},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B9,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":52.047102438534054},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B9,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":43.107102438534042},13.39,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B9<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.582897561465952}]
[null,"2024-01-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B10,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":49.88},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B10,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":36.729999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B10,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":10.84},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B10)>9,YEAR($B10)+1,YEAR($B10)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B10,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":43.135235818698256},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B10,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":29.985235818698246},10.84,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B10<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7447641813017496},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B10,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":40.297102438534054},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B10,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":27.147102438534045},10.84,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B10<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.582897561465952}]
[null,"2024-02-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B11,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":50.32},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B11,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":42.01},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B11,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":10.93},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B11)>9,YEAR($B11)+1,YEAR($B11)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B11,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":43.575235818698253},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B11,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":35.265235818698251},10.93,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B11<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7447641813017496},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B11,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":40.737102438534052},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B11,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":32.42710243853405},10.93,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B11<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.582897561465952}]
[null,"2024-03-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B12,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":35.07},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B12,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":35.840000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B12,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":7.62},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B12)>9,YEAR($B12)+1,YEAR($B12)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B12,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":28.32523581869825},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B12,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":29.095235818698253},7.62,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B12<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7447641813017496},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B12,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":25.487102438534048},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B12,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":26.257102438534051},7.62,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B12<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.582897561465952}]
[null,"2024-04-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B13,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":20.420000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B13,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":21.67},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B13,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":4.43},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B13)>9,YEAR($B13)+1,YEAR($B13)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B13,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":13.675235818698251},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B13,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":14.925235818698251},4.43,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B13<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7447641813017496},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B13,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":10.83710243853405},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B13,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":12.08710243853405},4.43,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B13<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.582897561465952}]
[null,"2024-05-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B14,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":18.21},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B14,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":16.34},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B14,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":3.95},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B14)>9,YEAR($B14)+1,YEAR($B14)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B14,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":11.46523581869825},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B14,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":9.5952358186982494},3.95,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B14<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7447641813017496},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B14,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":8.6271024385340489},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B14,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":6.7571024385340479},3.95,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B14<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.582897561465952}]
[null,"2024-06-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B15,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":17.87},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B15,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":10.33},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B15,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":3.88},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B15)>9,YEAR($B15)+1,YEAR($B15)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B15,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":11.125235818698251},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B15,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":3.5852358186982505},3.88,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B15<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7447641813017496},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B15,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":8.287102438534049},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B15,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":0.74710243853404812},3.88,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B15<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.582897561465952}]
[null,"2024-10-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B19,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B19,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":47.71},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B19,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B19,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":32.909999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B19,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B19,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":10.37},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B19)>9,YEAR($B19)+1,YEAR($B19)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B19,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":40.965235818698254},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B19,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":26.165235818698246},10.37,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B19<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7447641813017496},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B19,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":38.127102438534052},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B19,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":23.327102438534045},10.37,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B19<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.582897561465952}]
[null,"2025-05-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B26,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":18.21},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B26,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":16.34},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B26,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":3.95},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B26)>9,YEAR($B26)+1,YEAR($B26)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B26,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":11.46523581869825},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B26,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":9.5952358186982494},3.95,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B26<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7447641813017496},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B26,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":8.6271024385340489},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B26,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":6.7571024385340479},3.95,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B26<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.582897561465952}]
[null,"2025-08-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B29,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B29,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":71.52},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B29,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B29,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":48.93},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B29,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B29,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":15.54},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B29)>9,YEAR($B29)+1,YEAR($B29)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B29,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":64.775235818698249},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B29,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":42.185235818698253},15.54,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B29<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7447641813017496},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B29,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":61.937102438534041},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B29,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":39.347102438534051},15.54,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B29<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.582897561465952}]
[null,"2024-01-01",null,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH(StagingTRM!$H$4,StagingTRM!$A$4:$FC$4,0)+IF($B35<$B$44,0,1),FALSE))*100","v":2.8445800000000001},2.8445800000000001,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH($B35,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(F$5,3)=\"HLH\",0,1),FALSE))","v":-20593.345386546993},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH($B35,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(G$5,3)=\"HLH\",0,1),FALSE))","v":-3596.7897453282058},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH(StagingTRM!$DK$3,StagingTRM!$A$3:$FC$3,0)+ROW($B35)-ROW($B$32),FALSE))*1000","v":32981.360576923034},-4065638.0567669766,{"$f":"+HLOOKUP($B35,'Billing totals'!$2:$200,MATCH(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Billing totals'!$A$2:$A$200,0),FALSE)","v":0},{"$f":"+IF(B35=$B$43,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0),FALSE),IF(B35=$B$55,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0)+1,FALSE),0))","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(M$5&$B35,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":85671.394},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(N$5&$B35,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":61775.584999999999},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Demand Revenues'!$B:$DZ,MATCH($M$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B35)-ROW($B$32),FALSE)/O10","v":32981.360576923056},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$144,MATCH($B$3,'PLVS Revenues'!$C$8:$C$144,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B35,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$143,0),0)),0)","v":155714.51500000001},-5905329.2158234948,0,147446.97899999999,{"$f":"IF(MONTH($B35)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(V$5&$B35,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":85671.394},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(W$5&$B35,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":61775.584999999999},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Demand Revenues'!$B:$DZ,MATCH($V$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B35)-ROW($B$32),FALSE)/X10","v":105047.78815136474},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$144,MATCH($B$3,'PLVS Revenues'!$C$8:$C$144,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B35,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$143,0),0)),0)","v":155714.51500000001},-6268055.0978261726,0,147446.97899999999,{"$f":"IF(MONTH($B35)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0}]
[null,"2024-12-01",null,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH(StagingTRM!$H$4,StagingTRM!$A$4:$FC$4,0)+IF($B46<$B$44,0,1),FALSE))*100","v":2.8445800000000001},2.8445800000000001,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH($B46,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(F$5,3)=\"HLH\",0,1),FALSE))","v":-12531.125234446212},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH($B46,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(G$5,3)=\"HLH\",0,1),FALSE))","v":-2628.2624776767989},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH(StagingTRM!$DK$3,StagingTRM!$A$3:$FC$3,0)+ROW($B46)-ROW($B$32),FALSE))*1000","v":26813.230000000003},-4315679.0148922894,{"$f":"+HLOOKUP($B46,'Billing totals'!$2:$200,MATCH(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Billing totals'!$A$2:$A$200,0),FALSE)","v":0},{"$f":"+IF(B46=$B$43,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0),FALSE),IF(B46=$B$55,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0)+1,FALSE),0))","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(M$5&$B46,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":87611.907999999996},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(N$5&$B46,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":62398.656999999999},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Demand Revenues'!$B:$DZ,MATCH($M$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B46)-ROW($B$32),FALSE)/O21","v":26813.230000000014},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$144,MATCH($B$3,'PLVS Revenues'!$C$8:$C$144,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B46,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$143,0),0)),0)","v":159424.78100000002},-8034550.3914411617,0,150010.565,{"$f":"IF(MONTH($B46)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(V$5&$B46,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":87611.907999999996},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(W$5&$B46,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":62398.656999999999},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Demand Revenues'!$B:$DZ,MATCH($V$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B46)-ROW($B$32),FALSE)/X21","v":89473.896505376339},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$144,MATCH($B$3,'PLVS Revenues'!$C$8:$C$144,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B46,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$143,0),0)),0)","v":159424.78100000002},-8447826.7240443602,0,150010.565,{"$f":"IF(MONTH($B46)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0}]
[null,"2025-03-01",null,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH(StagingTRM!$H$4,StagingTRM!$A$4:$FC$4,0)+IF($B49<$B$44,0,1),FALSE))*100","v":2.8445800000000001},2.8445800000000001,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH($B49,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(F$5,3)=\"HLH\",0,1),FALSE))","v":-28060.741104575398},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH($B49,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(G$5,3)=\"HLH\",0,1),FALSE))","v":-18109.040612632401},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH(StagingTRM!$DK$3,StagingTRM!$A$3:$FC$3,0)+ROW($B49)-ROW($B$32),FALSE))*1000","v":21345.596153846174},-3396961.4999381034,{"$f":"+HLOOKUP($B49,'Billing totals'!$2:$200,MATCH(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Billing totals'!$A$2:$A$200,0),FALSE)","v":0},{"$f":"+IF(B49=$B$43,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0),FALSE),IF(B49=$B$55,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0)+1,FALSE),0))","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(M$5&$B49,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":70074.967999999993},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(N$5&$B49,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":44938.85},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Demand Revenues'!$B:$DZ,MATCH($M$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B49)-ROW($B$32),FALSE)/O24","v":21345.596153846167},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$144,MATCH($B$3,'PLVS Revenues'!$C$8:$C$144,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B49,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$143,0),0)),0)","v":123978.57},-3455049.8744511493,0,115013.818,{"$f":"IF(MONTH($B49)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(V$5&$B49,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":70074.967999999993},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(W$5&$B49,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":44938.85},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Demand Revenues'!$B:$DZ,MATCH($V$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B49)-ROW($B$32),FALSE)/X24","v":80640.513562480584},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$144,MATCH($B$3,'PLVS Revenues'!$C$8:$C$144,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B49,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$143,0),0)),0)","v":123978.57},-3580452.5890590129,0,115013.818,{"$f":"IF(MONTH($B49)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0}]
[null,"Charge",null,null,null,null,null,null,null,null,null,null,"$","$","$","$","$","$","$","$",null,"$","$","$","$","$","$","$","$"]
[null,"2024-02-01",null,5905194.4726800006,-1037768.2093400001,{"$f":"+F11*F36","v":-1365580.1230708649},-376910.65937498573,93978.790525000601,0,0,0,null,{"$f":"+M11*M36","v":2907910.7001384795},1579453.9510015412,93978.790525000572,0,0,{"$f":"+R11*R36","v":0},0,0,null,{"$f":"+V11*V36","v":2718513.2529522437},1452340.0702432874,1014181.0532040233,0,0,0,{"$f":"+AB11*AB36","v":0},0]
[null,"2024-08-01",null,5905194.4726800006,-1037768.2093400001,{"$f":"+F17*F42","v":2098794.5541562797},971527.97722496651,1005667.6466666675,0,-727092.76697247708,0,null,{"$f":"+M17*M42","v":7462317.0380780911},2925280.6745229526,1005667.6466666671,0,0,{"$f":"+R17*R42","v":-727092.76697247708},0,0,null,{"$f":"+V17*V42","v":7135354.8771310225},2728473.9821437933,2334542.6744086025,0,0,-727092.76697247708,{"$f":"+AB17*AB42","v":0},0]
[null,"2025-05-01",null,5905194.4726800006,-1037768.2093400001,{"$f":"+F26*F51","v":-138680.05223300771},-32119.993377160954,0,0,-614545.32660550461,0,null,{"$f":"+M26*M51","v":1012362.3109055843},575356.68820670526,0,0,0,{"$f":"+R26*R51","v":-614545.32660550461},0,0,null,{"$f":"+V26*V51","v":761759.59214462549},405174.41721779777,394525.15012923907,0,0,-614545.32660550461,{"$f":"+AB26*AB51","v":0},0]
[null,"2025-08-01",null,5905194.4726800006,-1037768.2093400001,{"$f":"+F29*F54","v":2086472.587916279},948070.54378496681,848662.672644231,0,-727092.76697247708,0,null,{"$f":"+M29*M54","v":7451157.1070245933},2905056.7349895821,848662.67264423147,0,0,{"$f":"+R29*R54","v":-727092.76697247708},0,0,null,{"$f":"+V29*V54","v":7124683.9195631929},2709610.6664579404,2344102.9015818867,0,0,-727092.76697247708,{"$f":"+AB29*AB54","v":0},0]
[null,null,null,"Tier 1 Energy","Effective Rate","Cash Flow TRM",null,null,null,null,null,null,"Tier 1 Energy","Effective Rate","Cash Flow Diurnal",null,null,null,null,null,null,"Tier 1 Energy","Effective Rate","Cash Flow Diurnal"]
[null,"2024-09-01",null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B96,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":118175.06200000001},35.58600335136061,57166421.630788729,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B96,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":118175.06200000001},40.236295362986134,57272331.965451196,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B96,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":118175.06200000001},44.833356737935624,60581259.615736306]
[null,"2024-12-01",null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B99,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":150010.565},28.769167124277477,69711418.345291123,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B99,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":150010.565},53.559896874204568,72955256.789246276,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B99,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":150010.565},56.31487838236167,77156975.342665017]
[null,"2025-04-01",null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B103,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":112338.85699999999},42.658481884869211,85277212.85119915,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B103,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":112338.85699999999},16.265910184089986,88598040.675477847,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B103,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":112338.85699999999},15.427147277778271,93816019.948599875]
[null,null,null,"Total",{"$f":"+SUM(D57:K80)/SUM(D85:D108)","v":33.43485178027683},null,null,null,null,null,null,null,"Total",{"$f":"+SUM(M57:U80)/SUM(M85:M108)","v":33.445650653639134},null,null,null,null,null,null,null,"Total",{"$f":"+SUM(V57:AD80)/SUM(V85:V108)","v":35.393416050050206}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$S,MATCH($M$3,'Effective Rates'!$B$5:$S$5,0)+IF($N$3<>\"Demand Only\",5,0),FALSE)-N110-IF(AND(RICM_Toggle=\"Yes\",M3=\"Alternative 1\",N3=W3),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)*(1-Q7)","v":-1.7402353336137821E-7},"check",null,null,null,null,null,null,null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$S,MATCH($V$3,'Effective Rates'!$B$5:$S$5,0)+IF($W$3<>\"Demand Only\",5,0),FALSE)-W110","v":-1.7402354046680557E-7},"check"]
[null,null,null,"CASH FLOW IMPACT of TRM vs. PRDM rate Design to",null,null,null,{"$f":"+B3","v":"Benton County PUD #1"}]

{"sheet":"RIC_c","index":3,"n_rows":140,"n_cols":7,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Rate Impact Credit"]
[]
[null,null,"Marginal Demand Rate","Embedded Cost Demand Rate","Rate Credit","Tier 1 Energy","Revenue Offset"]
[null,null,"Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS",null,null,{"$f":"+SUM(G6:G140)","v":40458511.494091108}]
[null,"BESID","Alternative 1","Alternative 1"]
[null,10005,40.562994817958689,38.834486811364982,{"$f":"IF(C6=\"\",\"\",MAX(0,C6-D6))","v":1.7285080065937066},{"$f":"IF(C6=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":12009.412},{"$f":"IF(C6=\"\",\"\",F6*E6/2)","v":10379.18239824127}]
[null,10015,58.768865313236553,49.349385877061103,{"$f":"IF(C7=\"\",\"\",MAX(0,C7-D7))","v":9.4194794361754504},{"$f":"IF(C7=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":10225.267},{"$f":"IF(C7=\"\",\"\",F7*E7/2)","v":48158.346117951718}]
[null,10024,38.069179423281064,36.551370406928065,1.5178090163529987,{"$f":"IF(C8=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":3415756.3209999995},2592232.8708392736]
[null,10025,37.488984184332821,36.210670683600178,1.2783135007326436,{"$f":"IF(C9=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":1037885.8059999999},663371.7190142906]
[null,10027,35.504586224098695,34.788118518864387,0.71646770523430803,{"$f":"IF(C10=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":1073595.76},384598.34525824146]
[null,10029,39.68848282134455,37.985101316502217,{"$f":"IF(C11=\"\",\"\",MAX(0,C11-D11))","v":1.7033815048423335},{"$f":"IF(C11=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":309051.34299999999},263216.17085644207]
[null,10044,39.332040504258941,37.709045072681803,1.622995431577138,{"$f":"IF(C12=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":356294.94299999997},289132.53239151835]
[null,10046,44.548228334656905,40.953129154956478,3.5950991797004264,{"$f":"IF(C13=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":1397123.4009999998},2511398.5964376847]
[null,10047,34.852462781414189,34.715199654043424,0.1372631273707654,{"$f":"IF(C14=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":2673507.6100000003},183487.00779907033]
[null,10055,40.06054352651509,38.115722536758057,1.9448209897570337,{"$f":"IF(C15=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":6849.6079999999984},6660.6307050038467]
[null,10059,38.809621751038769,37.161934612817056,1.6476871382217126,{"$f":"IF(C17=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":133360.065},109867.83192645579]
[null,10071,38.837199701100715,37.320791467930761,1.5164082331699547,{"$f":"IF(C26=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":32705.886999999999},24797.738159963093]
[null,10083,39.172749467546716,37.61095404302818,1.5617954245185359,{"$f":"IF(C35=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":152993.61700000003},119472.36550557066]
[null,10103,29.147873873941727,30.213070433975055,0,{"$f":"IF(C44=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":2884115.5786844897},0]
[null,10121,37.468723955775971,36.268114230618352,1.2006097251576193,{"$f":"IF(C53=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":692674.88},415816.09865019348]
[null,10172,37.826723976095366,36.533485333856717,1.2932386422386486,{"$f":"IF(C62=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":92759.381999999998},59980.008616288069]
[null,10197,34.99582105160809,34.782012753366274,0.21380829824181546,{"$f":"IF(C71=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":399173.55400000006},{"$f":"IF(C71=\"\",\"\",F71*E71/2)","v":42673.30914193872}]
[null,10209,40.609761670447973,38.688561490358822,{"$f":"IF(C75=\"\",\"\",MAX(0,C75-D75))","v":1.9212001800891514},{"$f":"IF(C75=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":1840188.2139999997},1767684.9640673667]
[null,10239,39.939510341591571,38.23514624595758,1.7043640956339914,{"$f":"IF(C82=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":245620.46599999999},209313.35170164474]
[null,10273,42.486210669785102,40.043306865159963,2.4429038046251392,{"$f":"IF(C91=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":103177.932},126026.88131807695]
[null,10304,37.183146932472859,36.121010129884645,1.0621368025882134,{"$f":"IF(C100=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":235607.47499999992},125123.68508119117]
[null,10349,34.189106690064619,34.758644552154642,0,{"$f":"IF(C109=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":8071606.8960000006},0]
[null,10378,41.631375760958775,39.356572278964144,2.2748034819946312,{"$f":"IF(C118=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":35768.655000000013},40683.33047013235]
[null,10436,37.203658488018171,36.357917049609881,0.84574143840828953,{"$f":"IF(C127=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":335997.63100000011},142083.55987185889]
[null,10442,40.376837640620174,38.096682716757684,2.2801549238624901,{"$f":"IF(C129=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":221217.83400000006},252205.46672064756]
[null,11680,38.680038344104226,37.507775205390232,1.1722631387139941,{"$f":"IF(C138=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":114742.27600000001},67254.070303473709]
[null,12026,38.189913263013608,36.893417993126839,{"$f":"IF(C139=\"\",\"\",MAX(0,C139-D139))","v":1.2964952698867691},{"$f":"IF(C139=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":806029.59699999995},522506.77994961932]
[null,10298,"","",{"$f":"IF(C140=\"\",\"\",MAX(0,C140-D140))","v":""},{"$f":"IF(C140=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},""]

{"sheet":"RIC_m","index":4,"n_rows":139,"n_cols":35,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Rates and Impacts",null,null,null,null,null,null,null,null,null,null,null,null,"Without PLVS","With PLVS","With PLVS and Without Discounts"]
[null,null,"Alternative 1","Rate Difference",null,null,null,"Customer Size","Rate Protection"]
[null,null,"With PLVS and Without Discounts",null,null,null,null,null,null,null,null,"RIC-m(a)",null,null,null,null,null,null,null,"RIC-m(b)",null,null,null,null,null,null,null,"RIC-m(a) Incremental"]
[null,"BESID","Customer","Status Quo",{"$f":"+$C$2","v":"Alternative 1"},"Difference","Rate Credit",null,{"$f":"+SUM(I5:I138)","v":44825229.094073519},"Live Rate Credit (Charge) for full RIC_m","Beginning rate credit","BP-29","BP-31","BP-33","BP-35","BP-37","BP-39","BP-41","BP-43","BP-29","BP-31","BP-33","BP-35","BP-37","BP-39","BP-41","BP-43","BP-29","BP-31","BP-33","BP-35","BP-37","BP-39","BP-41","BP-43"]
[null,10005,"Alder Mutual",37.227816644317542,{"$f":"VLOOKUP($B5,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":40.562994817958689},{"$f":"IF(E5=\"\",\"\",MAX(E5-D5,0))","v":3.3351781736411468},2.1195694201226445,{"$f":"SUM('Customer Tier 1 Energy'!$BC3:$BZ3)","v":12009.412},{"$f":"G5*H5/2","v":12727.391214426965},{"$f":"+E5-D5","v":3.3351781736411468},2.1195694201226445,{"$f":"M5+$K5/7","v":2.1195694201226445},1.8167737886765523,1.5139781572304603,1.2111825257843682,0.90838689433827624,0.60559126289218412,{"$f":"S5+$K5/7","v":0.30279563144609206},0,{"$f":"U5+$G5/7","v":2.1195694201226445},1.8167737886765523,1.5139781572304603,1.2111825257843682,0.90838689433827624,0.60559126289218412,{"$f":"AA5+$G5/7","v":0.30279563144609206},0,{"$f":"+L5-T5","v":0},{"$f":"+M5-U5","v":0},0,0,0,0,0,0]
[null,10015,"Asotin County PUD #1",39.57446488934508,{"$f":"VLOOKUP($B6,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":58.768865313236553},{"$f":"IF(E6=\"\",\"\",MAX(E6-D6,0))","v":19.194400423891473},10.404794313836682,{"$f":"SUM('Customer Tier 1 Energy'!$BC4:$BZ4)","v":10225.267},53195.899969530932,{"$f":"+E6-D6","v":19.194400423891473},10.404794313836682,{"$f":"M6+$K6/7","v":10.404794313836682},8.918395126145727,7.4319959384547731,5.9455967507638183,4.4591975630728635,2.9727983753819092,1.4863991876909546,0,{"$f":"U6+$G6/7","v":10.404794313836682},8.918395126145727,7.4319959384547731,5.9455967507638183,4.4591975630728635,2.9727983753819092,1.4863991876909546,0,{"$f":"+L6-T6","v":0},{"$f":"+M6-U6","v":0},{"$f":"+N6-V6","v":0},{"$f":"+O6-W6","v":0},{"$f":"+P6-X6","v":0},{"$f":"+Q6-Y6","v":0},{"$f":"+R6-Z6","v":0},{"$f":"+S6-AA6","v":0}]
[null,10024,"Benton County PUD #1",35.560911174173796,{"$f":"VLOOKUP($B7,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":38.069179423281064},2.5082682491072674,1.6516338475591965,{"$f":"SUM('Customer Tier 1 Energy'!$BC5:$BZ5)","v":3415756.3209999995},2820789.3773889374,2.5082682491072674,1.6516338475591965,{"$f":"M7+$K7/7","v":1.6516338475591967},1.41568615505074,1.1797384625422833,0.94379077003382661,0.7078430775253699,0.4718953850169133,0.23594769250845665,0,{"$f":"U7+$G7/7","v":1.6516338475591967},1.41568615505074,1.1797384625422833,0.94379077003382661,0.7078430775253699,0.4718953850169133,0.23594769250845665,0,0,0,0,0,0,0,0,0]
[null,10025,"Benton REA",35.643907535874675,{"$f":"VLOOKUP($B8,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":37.488984184332821},1.8450766484581465,1.2128662548312548,{"$f":"SUM('Customer Tier 1 Energy'!$BC6:$BZ6)","v":1037885.8059999999},629408.33523286902,1.8450766484581465,1.2128662548312548,{"$f":"M8+$K8/7","v":1.212866254831255},1.0395996469982185,0.86633303916518201,0.69306643133214563,0.51979982349910925,0.34653321566607281,0.17326660783303641,0,{"$f":"U8+$G8/7","v":1.212866254831255},1.0395996469982185,0.86633303916518201,0.69306643133214563,0.51979982349910925,0.34653321566607281,0.17326660783303641,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",34.90237751689827,{"$f":"VLOOKUP($B9,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":35.504586224098695},0.60220870720042541,0.52642120836727457,{"$f":"SUM('Customer Tier 1 Energy'!$BC7:$BZ7)","v":1073595.76},282581.78863859124,0.60220870720042541,0.52642120836727457,{"$f":"M9+$K9/7","v":0.52642120836727457},0.4512181786005211,0.37601514883376758,0.30081211906701405,0.22560908930026052,0.15040605953350702,7.5203029766753512E-2,0,{"$f":"U9+$G9/7","v":0.52642120836727457},0.4512181786005211,0.37601514883376758,0.30081211906701405,0.22560908930026052,0.15040605953350702,7.5203029766753512E-2,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",35.890578679544774,{"$f":"VLOOKUP($B10,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":39.68848282134455},3.7979041417997763,2.7352167201484718,{"$f":"SUM('Customer Tier 1 Energy'!$BC8:$BZ8)","v":309051.34299999999},422661.20037897018,3.7979041417997763,2.7352167201484718,{"$f":"M10+$K10/7","v":2.7352167201484714},2.3444714744129755,1.9537262286774797,1.5629809829419838,1.172235737206488,0.78149049147099192,0.39074524573549596,0,{"$f":"U10+$G10/7","v":2.7352167201484714},2.3444714744129755,1.9537262286774797,1.5629809829419838,1.172235737206488,0.78149049147099192,0.39074524573549596,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",36.256695808049884,{"$f":"VLOOKUP($B11,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":39.332040504258941},3.0753446962090578,2.0930546956595748,{"$f":"SUM('Customer Tier 1 Energy'!$BC9:$BZ9)","v":356294.94299999997},372872.40174295526,3.0753446962090578,2.0930546956595748,{"$f":"M11+$K11/7","v":2.0930546956595748},1.7940468819939213,1.4950390683282677,1.1960312546626142,0.89702344099696063,0.59801562733130709,0.29900781366565354,0,{"$f":"U11+$G11/7","v":2.0930546956595748},1.7940468819939213,1.4950390683282677,1.1960312546626142,0.89702344099696063,0.59801562733130709,0.29900781366565354,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",38.963572574537793,{"$f":"VLOOKUP($B12,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":44.548228334656905},5.5846557601191122,2.6480665687499183,{"$f":"SUM('Customer Tier 1 Energy'!$BC10:$BZ10)","v":1397123.4009999998},1849837.8853031429,5.5846557601191122,2.6480665687499183,{"$f":"M12+$K12/7","v":2.6480665687499183},2.2697713446427872,1.8914761205356558,1.5131808964285247,1.1348856723213936,0.75659044821426236,0.37829522410713118,0,{"$f":"U12+$G12/7","v":2.6480665687499183},2.2697713446427872,1.8914761205356558,1.5131808964285247,1.1348856723213936,0.75659044821426236,0.37829522410713118,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",34.513461424253073,{"$f":"VLOOKUP($B13,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":34.852462781414189},0.33900135716111635,0.84242377336735075,{"$f":"SUM('Customer Tier 1 Energy'!$BC11:$BZ11)","v":2673507.6100000003},1126113.184471264,0.33900135716111635,0.84242377336735075,{"$f":"M13+$K13/7","v":0.84242377336735064},0.7220775200291577,0.60173126669096477,0.48138501335277184,0.36103876001457891,0.24069250667638592,0.12034625333819296,0,{"$f":"U13+$G13/7","v":0.84242377336735064},0.7220775200291577,0.60173126669096477,0.48138501335277184,0.36103876001457891,0.24069250667638592,0.12034625333819296,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",36.932833908306897,{"$f":"VLOOKUP($B14,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":40.06054352651509},3.1277096182081934,1.8238699692928293,{"$f":"SUM('Customer Tier 1 Energy'!$BC12:$BZ12)","v":6849.6079999999984},6246.3971663139573,3.1277096182081934,1.8238699692928293,{"$f":"M14+$K14/7","v":1.8238699692928293},1.5633171165367108,1.3027642637805923,1.0422114110244738,0.78165855826835529,0.52110570551223689,0.26055285275611845,0,{"$f":"U14+$G14/7","v":1.8238699692928293},1.5633171165367108,1.3027642637805923,1.0422114110244738,0.78165855826835529,0.52110570551223689,0.26055285275611845,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",35.579122953196354,{"$f":"VLOOKUP($B15,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":38.553152806382101},2.9740298531857476,2.2922632641974445,{"$f":"SUM('Customer Tier 1 Energy'!$BC13:$BZ13)","v":350738.83799999999},401992.87683734932,2.9740298531857476,2.2922632641974445,{"$f":"M15+$K15/7","v":2.292263264197445},1.9647970835978099,1.6373309029981749,1.3098647223985398,0.98239854179890485,0.6549323611992699,0.32746618059963495,0,{"$f":"U15+$G15/7","v":2.292263264197445},1.9647970835978099,1.6373309029981749,1.3098647223985398,0.98239854179890485,0.6549323611992699,0.32746618059963495,0,0,0,0,0,0,0,0,0]
[null,10061,"Blaine, City of",35.970518596087636,{"$f":"VLOOKUP($B17,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":36.428535583885889},0.45801698779825273,0.49673263292084613,{"$f":"SUM('Customer Tier 1 Energy'!$BC15:$BZ15)","v":161956.19200000001},40224.462834997037,0.45801698779825273,0.49673263292084613,{"$f":"M17+$K17/7","v":0.49673263292084613},0.4257708282178681,0.35480902351489008,0.28384721881191205,0.21288541410893402,0.14192360940595602,7.0961804702978012E-2,0,{"$f":"U17+$G17/7","v":0.49673263292084613},0.4257708282178681,0.35480902351489008,0.28384721881191205,0.21288541410893402,0.14192360940595602,7.0961804702978012E-2,0,0,0,0,0,0,0,0,0]
[null,10072,"Ellensburg, City of",35.678201865622135,{"$f":"VLOOKUP($B26,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":37.212374875749511},1.5341730101273754,1.2331678639346606,{"$f":"SUM('Customer Tier 1 Energy'!$BC24:$BZ24)","v":420745.29999999987},259424.79143077391,1.5341730101273754,1.2331678639346606,{"$f":"M26+$K26/7","v":1.2331678639346604},1.0570010262297089,0.88083418852475748,0.70466735081980603,0.52850051311485458,0.35233367540990301,0.17616683770495151,0,{"$f":"U26+$G26/7","v":1.2331678639346604},1.0570010262297089,0.88083418852475748,0.70466735081980603,0.52850051311485458,0.35233367540990301,0.17616683770495151,0,0,0,0,0,0,0,0,0]
[null,10086,"Plummer, City of",36.24201097584131,{"$f":"VLOOKUP($B35,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":38.586902530705032},2.3448915548637217,1.5273722658163322,{"$f":"SUM('Customer Tier 1 Energy'!$BC33:$BZ33)","v":67923.856000000014},51872.506920851149,2.3448915548637217,1.5273722658163322,{"$f":"M35+$K35/7","v":1.5273722658163322},1.3091762278425705,1.0909801898688087,0.87278415189504699,0.65458811392128524,0.43639207594752349,0.21819603797376175,0,{"$f":"U35+$G35/7","v":1.5273722658163322},1.3091762278425705,1.0909801898688087,0.87278415189504699,0.65458811392128524,0.43639207594752349,0.21819603797376175,0,0,0,0,0,0,0,0,0]
[null,10105,"Clatskanie PUD",33.211850489658197,{"$f":"VLOOKUP($B44,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":28.838291556690312},0,0,{"$f":"SUM('Customer Tier 1 Energy'!$BC42:$BZ42)","v":562013.93293131667},0,-4.3735589329678852,-3.7328720372903241,{"$f":"M44+$K44/7","v":-3.7328720372903246},-3.1996046033917067,-2.6663371694930889,-2.133069735594471,-1.5998023016958531,-1.0665348677972355,-0.53326743389861775,0,{"$f":"U44+$G44/7","v":0},0,0,0,0,0,0,0,-3.7328720372903246,-3.1996046033917067,-2.6663371694930889,-2.133069735594471,-1.5998023016958531,-1.0665348677972355,-0.53326743389861775,0]
[null,10123,"Cowlitz County PUD #1",33.159285034905992,{"$f":"VLOOKUP($B53,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":28.785738262929005},0,0,{"$f":"SUM('Customer Tier 1 Energy'!$BC51:$BZ51)","v":4544372.4158884035},0,-4.3735467719769865,-3.7328616577748015,{"$f":"M53+$K53/7","v":-3.7328616577748015},-3.1995957066641156,-2.6663297555534298,-2.1330638044427439,-1.599797853332058,-1.066531902221372,-0.53326595111068598,0,{"$f":"U53+$G53/7","v":0},0,0,0,0,0,0,0,-3.7328616577748015,-3.1995957066641156,-2.6663297555534298,-2.1330638044427439,-1.599797853332058,-1.066531902221372,-0.53326595111068598,0]
[null,10173,"Fall River Elec Coop",37.924097002618026,{"$f":"VLOOKUP($B62,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":40.691395878893765},2.7672988762757385,1.6691799236047942,{"$f":"SUM('Customer Tier 1 Energy'!$BC60:$BZ60)","v":581232.84499999997},485091.09790684859,2.7672988762757385,1.6691799236047942,{"$f":"M62+$K62/7","v":1.6691799236047939},1.4307256488041091,1.1922713740034243,0.95381709920273949,0.71536282440205468,0.47690854960136975,0.23845427480068487,0,{"$f":"U62+$G62/7","v":1.6691799236047939},1.4307256488041091,1.1922713740034243,0.95381709920273949,0.71536282440205468,0.47690854960136975,0.23845427480068487,0,0,0,0,0,0,0,0,0]
[null,10202,"Hood River Elec Coop",37.194667489024972,{"$f":"VLOOKUP($B71,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":39.811653929761398},2.6169864407364258,2.0016935060485821,{"$f":"SUM('Customer Tier 1 Energy'!$BC69:$BZ69)","v":229806.84899999999},230001.43864439352,2.6169864407364258,2.0016935060485821,{"$f":"M71+$K71/7","v":2.0016935060485821},1.7157372908987847,1.4297810757489873,1.1438248605991899,0.85786864544939245,0.57191243029959493,0.28595621514979747,0,{"$f":"U71+$G71/7","v":2.0016935060485821},1.7157372908987847,1.4297810757489873,1.1438248605991899,0.85786864544939245,0.57191243029959493,0.28595621514979747,0,0,0,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",37.202182311876477,{"$f":"VLOOKUP($B72,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":39.980022493945476},2.7778401820689993,1.7719909541016392,{"$f":"SUM('Customer Tier 1 Energy'!$BC70:$BZ70)","v":118452.71799999999},104948.5723923762,2.7778401820689993,1.7719909541016392,{"$f":"M72+$K72/7","v":1.7719909541016388},1.5188493892299761,1.2657078243583135,1.0125662594866509,0.75942469461498818,0.50628312974332546,0.25314156487166273,0,{"$f":"U72+$G72/7","v":1.7719909541016388},1.5188493892299761,1.2657078243583135,1.0125662594866509,0.75942469461498818,0.50628312974332546,0.25314156487166273,0,0,0,0,0,0,0,0,0]
[null,10239,"Lincoln Elec Coop (MT)",36.986473023618494,{"$f":"VLOOKUP($B81,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":39.939510341591571},2.9530373179730773,1.8893485700376544,{"$f":"SUM('Customer Tier 1 Energy'!$BC79:$BZ79)","v":245620.46599999999},232031.33810454115,2.9530373179730773,1.8893485700376544,{"$f":"M81+$K81/7","v":1.8893485700376544},1.6194416314608466,1.3495346928840388,1.079627754307231,0.8097208157304232,0.53981387715361551,0.26990693857680775,0,{"$f":"U81+$G81/7","v":1.8893485700376544},1.6194416314608466,1.3495346928840388,1.079627754307231,0.8097208157304232,0.53981387715361551,0.26990693857680775,0,0,0,0,0,0,0,0,0]
[null,10273,"Nespelem Valley Elec Coop",39.528535464804811,{"$f":"VLOOKUP($B90,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":42.486210669785102},2.9576752049802906,1.1554461570831123,{"$f":"SUM('Customer Tier 1 Energy'!$BC88:$BZ88)","v":103177.932},59608.272512591335,2.9576752049802906,1.1554461570831123,{"$f":"M90+$K90/7","v":1.1554461570831123},0.99038242035695345,0.82531868363079453,0.6602549469046356,0.49519121017847667,0.3301274734523178,0.1650637367261589,0,{"$f":"U90+$G90/7","v":1.1554461570831123},0.99038242035695345,0.82531868363079453,0.6602549469046356,0.49519121017847667,0.3301274734523178,0.1650637367261589,0,0,0,0,0,0,0,0,0]
[null,10304,"Parkland L & W",35.847672631320307,{"$f":"VLOOKUP($B99,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":37.183146932472859},1.3354743011525514,0.91402432623239349,{"$f":"SUM('Customer Tier 1 Energy'!$BC97:$BZ97)","v":235607.47499999992},107675.48179609521,1.3354743011525514,0.91402432623239349,{"$f":"M99+$K99/7","v":0.9140243262323936},0.78344942248490879,0.65287451873742397,0.52229961498993915,0.39172471124245434,0.26114980749496958,0.13057490374748479,0,{"$f":"U99+$G99/7","v":0.9140243262323936},0.78344942248490879,0.65287451873742397,0.52229961498993915,0.39172471124245434,0.26114980749496958,0.13057490374748479,0,0,0,0,0,0,0,0,0]
[null,10349,"Seattle City Light",37.465873592837987,{"$f":"VLOOKUP($B108,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":34.189106690064619},0,0,{"$f":"SUM('Customer Tier 1 Energy'!$BC106:$BZ106)","v":8071606.8960000006},0,-3.2767669027733675,-2.6360817671167069,{"$f":"M108+$K108/7","v":-2.6360817671167069},-2.259498657528606,-1.8829155479405049,-1.5063324383524039,-1.129749328764303,-0.75316621917620197,-0.37658310958810098,0,{"$f":"U108+$G108/7","v":0},0,0,0,0,0,0,0,-2.6360817671167069,-2.259498657528606,-1.8829155479405049,-1.5063324383524039,-1.129749328764303,-0.75316621917620197,-0.37658310958810098,0]
[null,10378,"Coulee Dam, City of",38.770797183119043,{"$f":"VLOOKUP($B117,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":41.631375760958775},2.8605785778397319,1.2208675548609946,{"$f":"SUM('Customer Tier 1 Energy'!$BC115:$BZ115)","v":35768.655000000013},21834.395185258254,2.8605785778397319,1.2208675548609946,{"$f":"M117+$K117/7","v":1.2208675548609944},1.0464579041665667,0.87204825347213899,0.69763860277771117,0.52322895208328335,0.34881930138885558,0.17440965069442779,0,{"$f":"U117+$G117/7","v":1.2208675548609944},1.0464579041665667,0.87204825347213899,0.69763860277771117,0.52322895208328335,0.34881930138885558,0.17440965069442779,0,0,0,0,0,0,0,0,0]
[null,10436,"Vigilante Elec Coop",35.455517660148317,{"$f":"VLOOKUP($B126,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":37.203658488018171},1.7481408278698538,1.5431046543797393,{"$f":"SUM('Customer Tier 1 Energy'!$BC124:$BZ124)","v":335997.63100000011},259239.75412833318,1.7481408278698538,1.5431046543797393,{"$f":"M126+$K126/7","v":1.5431046543797393},1.3226611323254909,1.1022176102712424,0.88177408821699388,0.66133056616274544,0.44088704410849694,0.22044352205424847,0,{"$f":"U126+$G126/7","v":1.5431046543797393},1.3226611323254909,1.1022176102712424,0.88177408821699388,0.66133056616274544,0.44088704410849694,0.22044352205424847,0,0,0,0,0,0,0,0,0]
[null,10442,"Wasco Elec Coop",37.438209833351976,{"$f":"VLOOKUP($B128,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":40.376837640620174},2.9386278072681975,1.2991845380772844,{"$f":"SUM('Customer Tier 1 Energy'!$BC126:$BZ126)","v":221217.83400000006},143701.39473987374,2.9386278072681975,1.2991845380772844,{"$f":"M128+$K128/7","v":1.2991845380772844},1.1135867469233867,0.92798895576948881,0.74239116461559107,0.55679337346169333,0.37119558230779554,0.18559779115389777,0,{"$f":"U128+$G128/7","v":1.2991845380772844},1.1135867469233867,0.92798895576948881,0.74239116461559107,0.55679337346169333,0.37119558230779554,0.18559779115389777,0,0,0,0,0,0,0,0,0]
[null,11680,"Weiser, City of",36.008567174220651,{"$f":"VLOOKUP($B137,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":38.680038344104226},2.6714711698835742,2.1191983210964764,{"$f":"SUM('Customer Tier 1 Energy'!$BC135:$BZ135)","v":114742.27600000001},121580.81932899427,2.6714711698835742,2.1191983210964764,{"$f":"M137+$K137/7","v":2.1191983210964764},1.81645570379698,1.5137130864974833,1.2109704691979866,0.90822785189848987,0.60548523459899328,0.30274261729949664,0,{"$f":"U137+$G137/7","v":2.1191983210964764},1.81645570379698,1.5137130864974833,1.2109704691979866,0.90822785189848987,0.60548523459899328,0.30274261729949664,0,0,0,0,0,0,0,0,0]
[null,12026,"Jefferson County PUD #1",35.765057889071748,{"$f":"VLOOKUP($B138,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":38.189913263013608},2.4248553739418597,1.7583030204548251,{"$f":"SUM('Customer Tier 1 Energy'!$BC136:$BZ136)","v":806029.59699999995},708622.13749054272,2.4248553739418597,1.7583030204548251,{"$f":"M138+$K138/7","v":1.7583030204548253},1.5071168746755645,1.2559307288963037,1.004744583117043,0.75355843733778216,0.50237229155852148,0.25118614577926074,0,{"$f":"U138+$G138/7","v":1.7583030204548253},1.5071168746755645,1.2559307288963037,1.004744583117043,0.75355843733778216,0.50237229155852148,0.25118614577926074,0,0,0,0,0,0,0,0,0]
[null,null,null,""]

{"sheet":"BlockShaping","index":5,"n_rows":137,"n_cols":27,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Elections",null,"Shaping Capacity (MW demand)",null,null,null,null,null,null,null,null,null,null,null,null,"HLH/LLH Shape Adjustment (% HLH shift)"]
[null,null,10,11,12,1,2,3,4,5,6,7,8,9,null,{"$f":"+C2","v":10},{"$f":"+D2","v":11},12,1,2,3,4,5,6,7,8,{"$f":"+N2","v":9}]
[10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+A3","v":10005},1,1,1,1,1,1,1,1,1,1,1,1]
[10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+A4","v":10015},1,1,1,1,1,1,1,1,1,1,1,1]
[10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,10024,1,1,1,1,1,1,1,1,1,1,1,1]
[10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,10025,1,1,1,1,1,1,1,1,1,1,1,1]
[10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,10027,1,1,1,1,1,1,1,1,1,1,1,1]
[10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,10029,1,1,1,1,1,1,1,1,1,1,1,1]
[10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,10044,1,1,1,1,1,1,1,1,1,1,1,1]
[10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,10046,1,1,1,1,1,1,1,1,1,1,1,1]
[10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,10047,1,1,1,1,1,1,1,1,1,1,1,1]
[10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,10055,1,1,1,1,1,1,1,1,1,1,1,1]
[10057,"Ashland, City of",0,0,0,0,0,0,0,0,0,0,0,0,10057,1,1,1,1,1,1,1,1,1,1,1,1]
[10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,10059,1,1,1,1,1,1,1,1,1,1,1,1]
[10061,"Blaine, City of",0,0,0,0,0,0,0,0,0,0,0,0,10061,1,1,1,1,1,1,1,1,1,1,1,1]
[10067,"Cheney, City of",0,0,0,0,0,0,0,0,0,0,0,0,10067,1,1,1,1,1,1,1,1,1,1,1,1]
[10074,"Forest Grove, City of",0,0,0,0,0,0,0,0,0,0,0,0,10074,1,1,1,1,1,1,1,1,1,1,1,1]
[10087,"Port Angeles, City of",0,0,0,0,0,0,0,0,0,0,0,0,10087,1,1,1,1,1,1,1,1,1,1,1,1]
[10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,10106,1,1,1,1,1,1,1,1,1,1,1,1]
[10136,"Douglas Electric Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,10136,1,1,1,1,1,1,1,1,1,1,1,1]
[10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,10174,1,1,1,1,1,1,1,1,1,1,1,1]
[10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,10203,1,1,1,1,1,1,1,1,1,1,1,1]
[10204,"Idaho Falls Power",3.5589966586276098,4.2184456402820798,5.0499276912959301,5.1942113396186702,4.6575900516492599,3.9972202114068605,3.5782344784039752,3.7994694058321796,3.6776298805818657,3.9918476035958355,3.8956585047140049,3.3297459729592553,10204,1,1,1,1,1,1,1,1,1,1,1,1]
[10242,"Lost River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,10242,1,1,1,1,1,1,1,1,1,1,1,1]
[10278,"Northern Lights",0,0,0,0,0,0,0,0,0,0,0,0,10278,1,1,1,1,1,1,1,1,1,1,1,1]
[10306,"Pend Oreille County PUD  #1",1.0330043967741951,4.6714014607489602,4.1016351048387101,5.7726716290322546,5.5535749344827607,4.8373164484522198,0.31395231666666656,0,0,1.15453432580645,1.1849168080645152,2.4488280700000002,10306,1,1,1,1,1,1,1,1,1,1,1,1]
[10352,"Skamania County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,10352,1,1,1,1,1,1,1,1,1,1,1,1]
[10379,"Steilacoom, Town of",0,0,0,0,0,0,0,0,0,0,0,0,10379,1,1,1,1,1,1,1,1,1,1,1,1]
[10440,"Wahkiakum County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,10440,1,1,1,1,1,1,1,1,1,1,1,1]
[10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,10706,1,1,1,1,1,1,1,1,1,1,1,1]
[11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,11680,1,1,1,1,1,1,1,1,1,1,1,1]
[12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,12026,1,1,1,1,1,1,1,1,1,1,1,1]
[10298,"PNGC Aggregate",0,0,0,0,0,0,0,0,0,0,0,0,10298,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"IRD","index":6,"n_rows":301,"n_cols":22,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["BESID","AccountName",2022,{"$f":"+C1+1","v":2023},{"$f":"+D1+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10024,"Benton County PUD #1",312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2]
[10025,"Benton REA",82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004]
[10027,"Big Bend Elec Coop",209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54]
[10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10046,"Central Electric Coop",41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002]
[10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10057,"Ashland, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10061,"Blaine, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10062,"Bonners Ferry, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10083,"Monmouth, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10091,"Rupert, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10156,"Elmhurst Mutual P & L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10242,"Lost River Elec Coop",37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894]
[10307,"Peninsula Light Company",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10391,"United Electric Coop",44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]

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

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

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

{"sheet":"TRMbdForecast_TOCA","index":10,"n_rows":140,"n_cols":71,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"TOCA Computations, RHWMs and Net Requirements"]
["TOC"]
[null,"BESID","Preference Customer","NOTJOE","JOE","Initial CHWM","CHWM 2024","TRL 2024","TRL 2025","NLSL 2024","NLSL 2025","Existing/Other Resource aMW 2024","Existing/Other Resource aMW 2025","Existing/Other Resource MWh 2024","Existing/Other Resource MWh 2025","TRL - NLSL - Existing Resource 2024","TRL - NLSL - Existing Resource 2025","TRL - NLSL - Existing Resource MWh 2024","TRL - NLSL - Existing Resource MWh 2025","RHWM 2024","RHWM MWh 2024","RHWM MWh 2025","Above RHWM 2024","Above RHWM 2025","Above RHWM Not Served with LS 2024","Above RHWM Not Served with LS 2025","Above RHWM Load Served at the LS rate 2024","Above RHWM Load Served at the LS rate 2025","Total Vintage 2024","Total Vintage 2025","Remaining Above RHWM 2024","Remaining Above RHWM 2025","TOCA 2024","TOCA 2025","Slice% 2024","Non-slice TOCA 2024","Non-slice TOCA 2025","Avg Non-Slice\nTOCA","T1 Percentage 2024","T1 Percentage 2025","LDD adjTRL/RHWM 2024","LDD adjTRL/RHWM 2025","Applicable LDD 2024","Applicable LDD 2025","Election 2024","Election 2025","Amount 2024","Amount 2025","Tier 2 Amounts 2024","Tier 2 Amounts 2025","New Resource aMW 2024","New Resource aMW 2025","Remarketing 2024","Remarketing 2025","T2 Remarketing 2024","T2 Remarketing 2025","NR Remarketing 2024","NR Remarketing 2025","Forecast Net Requirement 2024","Forecast Net Requirement 2025","Rounddown","NonSlice","Slice","Load Following","Load Following","Slice","Slice","Block","Block","T2","T2"]
[null,10005,"Alder Mutual",1,0,0.55600000000000005,0.55600000000000005,0.68,0.68899999999999995,0,0,0,0,0,0,0.68,0.68899999999999995,5973.1200000000008,6035.6399999999994,0.54800000000000004,4813.6320000000005,4800.4800000000005,0.13200000000000001,0.14099999999999999,0,0,0.13200000000000001,0.14099999999999999,0,0,0,0,7.7600000000000002E-5,7.7600000000000002E-5,0,7.7600000000000002E-5,7.7600000000000002E-5,7.7600000000000002E-5,0.80605459411764702,0.79552557910014521,1.2408759124087592,1.2572992700729926,1.8613138686131386E-2,1.8859489051094889E-2,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0.68,0.68899999999999995,0,1,0,0.623,0.63100000000000001,0,0,0,0,0,0]
[null,10015,"Asotin County PUD #1",1,0,0.58199999999999996,0.58199999999999996,0.58199999999999996,0.58299999999999996,0,0,0,0,0,0,0.58199999999999996,0.58299999999999996,5112.2879999999996,5107.08,0.57299999999999995,5033.232,5019.4799999999996,8.9999999999999993E-3,0.01,0,0,8.9999999999999993E-3,0.01,0,0,0,0,8.1100000000000006E-5,8.1100000000000006E-5,0,8.1100000000000006E-5,8.1100000000000006E-5,8.1100000000000006E-5,0.98425928092783521,0.98257101457976004,1.0157068062827226,1.0174520069808028,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0.58199999999999996,0.58299999999999996,0,1,0,0.63,0.63400000000000001,0,0,0,0,0,0]
[null,10024,"Benton County PUD #1",1,0,203.92,203.92,206.05099999999999,206.886,0,0,0.91800000000000004,0.91900000000000004,8063.7120000000004,8050.4400000000005,211.167,212.387,1854890.9280000001,1860510.12,200.923,1764907.632,1760085.48,10.244,11.464,10.244,11.464,0,0,0,0,10.244,11.464,2.84458E-2,2.84458E-2,0,2.84458E-2,2.84458E-2,2.84458E-2,0.95169893258363381,0.94625593333989666,1.0509847055837311,1.0570566834060808,0,0,3,3,0,0,10.244,11.464,0,0,0,0,0,0,0,0,211.167,212.387,0,0,1,0,0,192.001,192.001,0,0,0,0]
[null,10025,"Benton REA",1,0,60.548999999999999,60.548999999999999,64.323999999999998,64.537000000000006,0,0,0,0,0,0,64.823999999999998,65.037000000000006,569414.01599999995,569724.12000000011,59.658999999999999,524044.65600000002,522612.83999999997,5.165,5.3780000000000001,5.165,5.3780000000000001,0,0,0,0,5.165,5.3780000000000001,8.4463000000000003E-3,8.4463000000000003E-3,0,8.4463000000000003E-3,8.4463000000000003E-3,8.4463000000000003E-3,0.92032734480285083,0.91731321862170756,1.0865753700196115,1.090145661174341,5.9761645351078641E-2,5.9958011364588761E-2,1,1,0,0,5.165,5.3780000000000001,0,0,0,0,0,0,0,0,64.823999999999998,65.037000000000006,1,1,0,56.908999999999999,56.909000000000006,0,0,0,0,9.7569999999999997,10.446]
[null,10027,"Big Bend Elec Coop",1,0,62.106999999999999,62.106999999999999,67.790999999999997,68.215999999999994,0,0,0,0,0,0,67.790999999999997,68.215999999999994,595476.14399999997,597572.15999999992,61.194000000000003,537528.09600000002,536059.44000000006,6.5970000000000004,7.0220000000000002,6.5970000000000004,7.0220000000000002,0,0,0,0,6.5970000000000004,7.0220000000000002,8.6636000000000005E-3,8.6636000000000005E-3,0,8.6636000000000005E-3,8.6636000000000005E-3,8.6636000000000005E-3,0.90268869044563449,0.89706475041046096,1.1078046867339935,1.114749812073079,7.7546328071379553E-2,7.8032486845115531E-2,3,3,27,0,0.59699999999999998,7.0220000000000002,0,0,0,0,0,0,0,0,61.790999999999997,68.215999999999994,1,1,0,58.373000000000005,58.372999999999998,0,0,0,0,0.89700000000000002,0.21299999999999999]
[null,10029,"Blachly Lane Elec Coop",0,1,17.879000000000001,17.879000000000001,21.678999999999998,21.673999999999999,0,0,0,0,0,0,21.678999999999998,21.673999999999999,190428.33599999998,189864.24,17.616,154738.94399999999,154316.16,4.0629999999999997,4.0579999999999998,4.0629999999999997,4.0579999999999998,0,0,0,0,4.0629999999999997,4.0579999999999998,2.4940000000000001E-3,2.4940000000000001E-3,0,2.4940000000000001E-3,2.4940000000000001E-3,2.4940000000000001E-3,0.81258509663729894,0.81277255282827354,1.2306425976385105,1.2303587647593097,7.9991768846503178E-2,7.9973319709355131E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,17.616,17.616,1,1,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",1,0,20.611999999999998,20.611999999999998,23.850999999999999,24.05,0,0,0,0,0,0,23.850999999999999,24.05,209507.18399999998,210678,20.309000000000001,178394.25600000002,177906.84,3.5419999999999998,3.7410000000000001,3.5419999999999998,3.7410000000000001,0,0,0,0,3.5419999999999998,3.7410000000000001,2.8752999999999999E-3,2.8752999999999999E-3,0,2.8752999999999999E-3,2.8752999999999999E-3,2.8752999999999999E-3,0.85150699696029508,0.84446126338877325,1.1744054360135898,1.1842040474666404,0,0,1,1,0,0,3.5419999999999998,3.7410000000000001,0,0,0,0,0,0,0,0,23.850999999999999,24.05,0,1,0,19.373000000000001,19.373000000000001,0,0,0,0,2.625,2.7170000000000001]
[null,10046,"Central Electric Coop",0,1,83.072000000000003,83.072000000000003,96.873000000000005,98.18,0,0,0,0,0,0,98.879000000000005,100.60599999999999,868553.13600000006,881308.55999999994,81.850999999999999,718979.18400000001,717014.76,17.027999999999999,18.754999999999999,17.027999999999999,18.754999999999999,0,0,0,0,17.027999999999999,18.754999999999999,1.15881E-2,1.15881E-2,0,1.15881E-2,1.15881E-2,1.15881E-2,0.82778931781773679,0.81357950774804688,1.2080365542265825,1.2291358688348339,7.8522376024727863E-2,7.989383147426421E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,81.850999999999999,81.850999999999999,1,1,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",1,0,159.01,159.01,152.31299999999999,152.465,0,0,0,0,0,0,152.31299999999999,152.465,1337917.392,1335593.4000000001,156.673,1376215.632,1372455.48,0,0,0,0,0,0,0,0,0,0,2.1563800000000001E-2,2.1585300000000002E-2,0,2.1563800000000001E-2,2.1585300000000002E-2,2.1574550000000001E-2,0.99999993557345734,0.99999903279113245,1,1,0,0,3,3,10,0,0,0,0,0,0,0,0,0,0,0,152.31299999999999,152.465,1,1,0,149.45000000000002,149.44999999999999,0,0,0,0,0.20599999999999999,0.58599999999999997]
[null,10055,"Albion, City of",1,0,0.40400000000000003,0.40400000000000003,0.39100000000000001,0.39,0,0,0,0,0,0,0.39100000000000001,0.39,3434.5440000000003,3416.4,0.39800000000000002,3496.0320000000002,3486.48,0,0,0,0,0,0,0,0,0,0,5.5399999999999998E-5,5.52E-5,0,5.5399999999999998E-5,5.52E-5,5.5300000000000002E-5,1,0.99973781538461537,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0.39100000000000001,0.39,0,1,0,0.38600000000000001,0.38600000000000001,0,0,0,0,0,0]
[null,10057,"Ashland, City of",1,0,21.382999999999999,21.382999999999999,20.152000000000001,20.148,0,0,0.158,0.158,1387.8720000000001,1384.08,19.994,19.989999999999998,175627.296,175112.4,21.068999999999999,185070.09599999999,184564.44,0,0,0,0,0,0,0,0,0,0,2.8306999999999998E-3,2.8300999999999999E-3,0,2.8306999999999998E-3,2.8300999999999999E-3,2.8303999999999998E-3,1,1,1,1,0,0,1,3,0,0,0,0,0,0,0,0,0,0,0,0,19.994,19.989999999999998,0,1,0,19.975999999999999,19.975999999999999,0,0,0,0,0,0]
[null,10059,"Bandon, City of",1,0,7.7530000000000001,7.7530000000000001,7.6040000000000001,7.5990000000000002,0,0,0,0,0,0,7.6040000000000001,7.5990000000000002,66793.536000000007,66567.240000000005,7.6390000000000002,67100.975999999995,66917.64,0,0,0,0,0,0,0,0,0,0,1.0765E-3,1.0758E-3,0,1.0765E-3,1.0758E-3,1.0761500000000001E-3,0.99996218076012611,0.99996947848401108,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,7.6040000000000001,7.5990000000000002,0,1,0,7.649,7.6680000000000001,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",1,0,5.399,5.399,9.0039999999999996,9.09,0,0,1.8779999999999999,1.881,16496.351999999999,16477.560000000001,7.1260000000000003,7.2089999999999996,62594.784,63150.84,5.32,46730.880000000005,46603.200000000004,1.806,1.889,1.806,1.889,0,0,0,0,1.806,1.889,7.5319999999999998E-4,7.5319999999999998E-4,0,7.5319999999999998E-4,7.5319999999999998E-4,7.5319999999999998E-4,0.79943653020879613,0.79220313729372938,1.3394736842105264,1.3550751879699248,0,0,1,3,0,0,1.806,1.889,0,0,0,0,0,0,0,0,7.1260000000000003,7.2089999999999996,1,1,0,5.0739999999999998,5.0739999999999998,0,0,0,0,2.0960000000000001,2.1920000000000002]
[null,10074,"Forest Grove, City of",1,0,27.08,27.08,32.273000000000003,32.518999999999998,0,0,2.9430000000000001,2.94,25851.312000000002,25754.399999999998,29.33,29.579000000000001,257634.71999999997,259112.04,26.681999999999999,234374.68799999999,233734.31999999998,2.6480000000000001,2.8969999999999998,2.6480000000000001,2.8969999999999998,0,0,0,0,2.6480000000000001,2.8969999999999998,3.7775E-3,3.7775E-3,0,3.7775E-3,3.7775E-3,3.7775E-3,0.91794569105754031,0.91090935414680652,1.0992429353121955,1.1085750693351324,0,0,3,3,0,0,2.6480000000000001,2.8969999999999998,0,0,0,0,0,0,0,0,29.33,29.579000000000001,1,1,0,25.451999999999998,25.451999999999998,0,0,0,0,0.82899999999999996,0.90500000000000003]
[null,10087,"Port Angeles, City of",1,0,86.754999999999995,86.754999999999995,48.878999999999998,48.878,0,0,0,0,0,0,48.878999999999998,48.878,429353.136,428171.28,85.48,750856.32000000007,748804.8,0,0,0,0,0,0,0,0,0,0,6.9201000000000002E-3,6.9198999999999997E-3,0,6.9201000000000002E-3,6.9198999999999997E-3,6.9199999999999999E-3,1,0.99999762564957961,1,1,0,0,2,3,10,0,0,0,0,0,0,0,0,0,0,0,48.878999999999998,48.878,0,1,0,56.267000000000003,56.267000000000003,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,1,24.234999999999999,24.234999999999999,24.13,24.234999999999999,0,0,0,0,0,0,24.13,24.234999999999999,211957.91999999998,212298.6,23.879000000000001,209753.136,209180.04,0.251,0.35599999999999998,0,0,0.251,0.35599999999999998,0,0,0,0,3.3806999999999999E-3,3.3806999999999999E-3,0,3.3806999999999999E-3,3.3806999999999999E-3,3.3806999999999999E-3,0.98960290325321176,0.98531537262224045,1.0105113279450562,1.0149084970057372,7.0735792956153939E-2,7.1043594790401607E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,24.13,24.234999999999999,1,1,0,0,0,0,0,0,0,0,0]
[null,10136,"Douglas Electric Cooperative",0,1,18.814,18.814,18.396000000000001,18.434000000000001,0,0,0,0,0,0,18.396000000000001,18.434000000000001,161590.46400000001,161481.84,18.536999999999999,162829.008,162384.12,0,0,0,0,0,0,0,0,0,0,2.6044000000000002E-3,2.6097999999999998E-3,0,2.6044000000000002E-3,2.6097999999999998E-3,2.6071000000000002E-3,0.99999063959556422,0.9999983713247258,1,1,7.0000000000000007E-2,7.0000000000000007E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,18.396000000000001,18.434000000000001,1,1,0,0,0,0,0,0,0,0,0]
[null,10174,"Farmers Elec Coop",1,0,0.51500000000000001,0.51500000000000001,0.496,0.496,0,0,0,0,0,0,0.496,0.496,4356.8639999999996,4344.96,0.50700000000000001,4453.4880000000003,4441.32,0,0,0,0,0,0,0,0,0,0,7.0199999999999999E-5,7.0199999999999999E-5,0,7.0199999999999999E-5,7.0199999999999999E-5,7.0199999999999999E-5,0.99969399798387093,0.99969399798387093,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0.496,0.496,0,1,0,0.497,0.497,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",1,0,6.306,6.306,6.7290000000000001,6.7750000000000004,0,0,0,0,0,0,6.7290000000000001,6.7750000000000004,59107.536,59349,6.2130000000000001,54574.991999999998,54425.88,0.51600000000000001,0.56200000000000006,0,0,0.51600000000000001,0.56200000000000006,0,0,0,0,8.7960000000000002E-4,8.7960000000000002E-4,0,8.7960000000000002E-4,8.7960000000000002E-4,8.7960000000000002E-4,0.92330745341061082,0.9170385024354244,1.0830516658619025,1.0904554965395139,7.5813616610333187E-2,7.6331884757765978E-2,3,3,2,0,0,0,0,0,0,0,0,0,0,0,6.7290000000000001,6.7750000000000004,1,1,0,6.4729999999999999,6.5,0,0,0,0,0,0]
[null,10231,"Klickitat County PUD #1",1,0,37.206000000000003,37.206000000000003,53.573999999999998,53.720999999999997,0,0,4.4189999999999996,4.4189999999999996,38816.495999999999,38710.439999999995,49.155000000000001,49.302,431777.52,431885.52,36.658999999999999,322012.65600000002,321132.83999999997,12.496,12.643000000000001,12.496,12.643000000000001,0,0,0,0,12.496,12.643000000000001,5.1900000000000002E-3,5.1900000000000002E-3,0,5.1900000000000002E-3,5.1900000000000002E-3,5.1900000000000002E-3,0.67012291146674496,0.66019293084328445,1.3408712730843722,1.3448812024332362,9.3860989115906054E-2,9.4141684170326534E-2,3,3,0,0,12.496,12.643000000000001,0,0,0,0,0,0,0,0,49.155000000000001,49.302,1,1,0,34.969000000000001,34.969000000000001,0,0,0,0,7.9000000000000001E-2,0.41299999999999998]
[null,10244,"Lower Valley Energy",1,0,87.320999999999998,87.320999999999998,101.74,103.129,0,0,1.776,1.778,15600.384,15575.28,99.963999999999999,101.351,878083.77599999995,887834.76,86.037999999999997,755757.79200000002,753692.88,13.926,15.313000000000001,13.926,15.313000000000001,0,0,0,0,13.926,15.313000000000001,1.21809E-2,1.21809E-2,0,1.21809E-2,1.21809E-2,1.21809E-2,0.86312308559563589,0.85151744638753402,1.1618587135916689,1.1779794974313675,6.9711522815500138E-2,7.0678769845882047E-2,3,3,16.577000000000002,2.573,0.34899999999999998,12.74,2.577,2.573,0,0,0,0,0,0,86.387,98.778000000000006,1,1,0,82.070999999999998,82.070999999999998,0,0,0,0,0.49399999999999999,0.82799999999999996]
[null,10279,"Northern Wasco County PUD",1,0,65.730999999999995,65.730999999999995,162.994,218.61500000000001,78.691000000000003,133.44399999999999,4.4050000000000002,4.4039999999999999,38693.520000000004,38579.040000000001,77.626999999999995,77.593000000000004,681875.56799999997,679714.68,64.765000000000001,568895.76,567341.4,12.861999999999995,12.828000000000003,12.861999999999995,12.828000000000003,0,0,0,0,12.861999999999995,12.828000000000003,9.1690999999999995E-3,9.1690999999999995E-3,0,9.1690999999999995E-3,9.1690999999999995E-3,9.1690999999999995E-3,0.8432038719219328,0.84355159361318077,1.1985949200957307,1.1980699451864434,0,0,3,3,48,50,0.86199999999999999,0.82799999999999996,0,0,0,0,0,0,0,0,65.626999999999995,65.593000000000004,1,1,0,61.779000000000003,61.778999999999996,0,0,0,0,0.66800000000000004,0.09]
[null,10307,"Peninsula Light Company",1,0,73.058999999999997,73.058999999999997,68.665000000000006,68.700999999999993,0,0,0,0,0,0,68.665000000000006,68.700999999999993,603153.3600000001,601820.75999999989,71.984999999999999,632316.24,630588.6,0,0,0,0,0,0,0,0,0,0,9.7213000000000004E-3,9.7263999999999996E-3,0,9.7213000000000004E-3,9.7263999999999996E-3,9.7238499999999992E-3,1,1,1,1,0,0,3,3,5,5,0,0,0,0,0,0,0,0,0,0,68.665000000000006,68.700999999999993,0,1,0,68.131,68.200999999999993,0,0,0,0,0,0]
[null,10354,"Snohomish County PUD #1",1,0,810.99,810.99,770.327,770.10500000000002,0,0,30.841999999999999,30.827999999999999,270916.12799999997,270053.27999999997,739.48500000000001,739.27700000000004,6495636.2400000002,6476066.5200000005,799.07,7019030.8800000008,6999853.2000000002,0,0,0,0,0,0,0,0,0,0,0.10469299999999999,0.10466350000000001,5.4352200000000003E-2,5.0340799999999991E-2,5.0311300000000003E-2,5.0326049999999997E-2,1,0.99999965185878381,1,1,0,0,4,4,0,0,0,0,1.367,1.369,-1.367,-1.369,0,0,0,0,739.48500000000001,739.27700000000004,0,0,1,0,0,705.78200000000004,701.07600000000002,0,0,0,0]
[null,10388,"Umatilla Elec Coop",1,0,114.91200000000001,114.91200000000001,1082.1189999999999,1409.7380000000001,858.73299999999995,1186.2750000000001,0.23200000000000001,0.23200000000000001,2037.8880000000001,2032.3200000000002,221.82499999999999,221.953,1948510.7999999998,1944308.28,113.223,994550.83199999994,991833.48,108.602,108.73,108.602,108.73,0,0,0,0,108.602,108.73,1.6029600000000001E-2,1.6029600000000001E-2,0,1.6029600000000001E-2,1.6029600000000001E-2,1.6029600000000001E-2,0.51092699443836487,0.51063265118707368,1.9591867376769736,1.9603172500287045,7.8367469507078957E-2,7.84126900011482E-2,3,3,110,0,0.60199999999999998,108.73,0,0,0,0,0,0,0,0,113.825,221.953,1,1,0,108.00399999999999,108.004,0,0,0,0,3.105,4.0910000000000002]
[null,10442,"Wasco Elec Coop",1,0,13.596,13.596,12.584,12.634,0,0,0,0,0,0,12.585000000000001,12.635,110546.64000000001,110682.59999999999,13.396000000000001,117670.46400000001,117348.96,0,0,0,0,0,0,0,0,0,0,1.7817E-3,1.7887999999999999E-3,0,1.7817E-3,1.7887999999999999E-3,1.7852499999999999E-3,0.99998390309892715,0.99999582999604275,1,1,7.0000000000000007E-2,7.0000000000000007E-2,1,1,0,0,0,0,0,0,0,0,0,0,0,0,12.585000000000001,12.635,1,1,0,12.721,12.721,0,0,0,0,0,0]
[null,10448,"West Oregon Elec Coop",0,1,8.6079999999999988,8.6079999999999988,8.2409999999999997,8.2360000000000007,0,0,0,0,0,0,8.2409999999999997,8.2360000000000007,72388.944000000003,72147.360000000001,8.4809999999999999,74497.103999999992,74293.56,0,0,0,0,0,0,0,0,0,0,1.1666999999999999E-3,1.1659999999999999E-3,0,1.1666999999999999E-3,1.1659999999999999E-3,1.16635E-3,0.99997912213323625,0.99998586571151016,1,1,7.0000000000000007E-2,7.0000000000000007E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,8.2409999999999997,8.2360000000000007,1,1,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",1,0,611.26099999999985,611.26099999999985,678.46799999999996,685.154,28.048999999999999,59.325000000000003,13.179,13.185,115764.336,115500.6,665.21600000000001,671.89300000000003,5843257.3440000005,5885782.6800000006,602.27600000000007,5290392.3840000005,5275937.7600000007,67.096000000000004,73.69,67.096000000000004,73.69,0,0,0,0,67.096000000000004,73.69,0,0,0,0,0,0,0.901095967104662,0.8924341936859741,1.1045035830748693,1.1155898624550871,0,0,3,3,14.374000000000001,4.4059999999999997,0,0,3.5760000000000001,3.577,0,0,0,0,0,0,0,0,1,1,0,414.916,414.916,0,0,0,0,36.555999999999997,40.414000000000001]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3101.9279999999985,3103.5299999999988,2859,2879.6739999999995,430.62700000000001,429.30200000000002,156.59000000000003,173.20100000000002]

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

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

{"sheet":"TRMbdForecast_Tier1_Diurnal","index":13,"n_rows":138,"n_cols":53,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 Load Calculation (MWh) for Load Following, Block, and Slice (Block Only)"]
[null,null,null,"2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","LF","Block"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",285.94200000000001,209.47499999999999,322.12799999999999,236.74799999999999,394.01299999999998,310.82600000000002,427.94799999999998,309.23500000000001,350.81599999999997,243.839,335.041,256.50299999999999,303.84500000000003,212.61099999999999,222.411,160.31899999999999,209.887,153.083,203.27600000000001,135.988,214.29499999999999,127.01300000000001,196.446,154.36099999999999,302.79599999999999,199.732,325.70999999999998,239.381,396.98700000000002,313.17200000000003,430.51900000000001,311.09300000000002,365.47199999999998,258.12200000000001,336.54300000000001,257.65300000000002,304.88299999999998,213.33799999999999,222.92400000000001,160.68899999999999,209.887,153.083,203.27600000000001,135.988,205.636,135.672,205.643,145.16399999999999,1,0]
[null,10015,"Asotin County PUD #1",153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,82.454999999999998,62.944000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,1,0]
[null,10024,"Benton County PUD #1",70437.222999999998,41859.484000000004,65361.368999999992,46129.120999999999,88220.540999999997,62905.22,85671.394,61775.584999999999,66733.102999999988,44787.845999999998,70408.402000000002,45224.453999999998,70400.191000000006,42481.050999999999,88609.433999999994,60228.218000000001,111701.36899999999,70403.701000000001,129230.371,86617.795999999988,115203.24,69343.707999999999,72410.585000000006,45764.477000000006,69969.81,41792.645999999993,65032.767,45850.969999999994,87611.907999999996,62398.656999999999,85125.444999999992,61347.589,66381.745999999999,44484.415000000001,70074.967999999993,44938.85,70101.217999999993,42237.639000000003,88298.428999999989,59962.745999999999,111406.923,70136.622000000003,128922.367,86352.199000000008,115030.95299999999,68864.3,71887.633999999991,45637.636999999995,1,0]
[null,10025,"Benton REA",24348.542000000001,16010.514999999998,20579.313999999998,15614.013999999999,24971.705000000002,19134.273000000001,24520.616000000002,18595.359,18688.171999999999,13673.932999999999,20081.272000000001,13863.883,19952.815000000002,13452.561,26155.100000000002,18649.124,31790.870999999999,20161.864000000001,35089.476999999999,24699.052,34100.986000000004,20907.2,25930.73,18680.865000000002,24257.521999999997,16082.582,20564.124,15599.037,24850.378000000001,19033.062000000002,24320.502,18440.664000000001,18677.076999999997,13645.161,20001.213,13800.214,19900.414000000001,13412.422,26105.002,18606.941999999999,31749.48,20121.927,35027.588000000003,24648.125,34115.493999999999,20767.386999999999,25791.198,18716.048000000003,1,0]
[null,10027,"Big Bend Elec Coop",21538.058000000001,14378.839999999998,13622.306,9889.0769999999993,16632.081000000002,11995.4,16400.148000000001,11952.465,13935.403000000002,9613.8090000000011,12503.157999999999,8052.0099999999993,17871.685000000001,11723.243,35341.773000000001,26569.870000000003,47619.462,32600.760999999999,46631.652000000002,34973.027999999998,42078.720999999998,28358.437000000002,30535.533000000003,22715.392,21385.835999999999,14445.073999999999,13584.733,9850.4339999999993,16594.368000000002,11947.119999999999,16355.854000000001,11910.766,13620.675999999999,9364.7780000000002,12464.243,8005.3590000000004,17833.086000000003,11686.053,35296.161,26529.492999999999,47585.652999999998,32558.773000000001,46586.210999999996,34932.472000000002,42144.765999999996,28206.402999999998,30391.278000000002,22783.858,1,0]
[null,10029,"Blachly Lane Elec Coop",8301.3130000000001,4363.1469999999999,7882.3580000000011,4415.2929999999997,9211.893,5679.7390000000005,10176.65,5638.1630000000005,9125.8120000000017,4860.5159999999996,9346.1949999999997,5144.6180000000004,8624.5389999999989,4349.5199999999995,7463.4039999999995,3886.6730000000007,7604.2330000000011,4002.6869999999999,7774.2760000000007,3898.4690000000001,8076.753999999999,3929.9130000000005,7104.5009999999993,3875.3650000000007,8506.5939999999991,4161.5849999999991,7884.3580000000011,4416.8979999999992,9213.893,5681.4589999999998,10178.73,5639.8029999999999,8790.8339999999989,4734.335,9348.2749999999996,5146.2530000000006,8626.6189999999988,4351.0399999999991,7465.4839999999995,3888.3130000000006,7606.2330000000011,4004.2869999999998,7776.3560000000007,3900.1089999999999,7887.4340000000002,4122.9529999999995,7285.5090000000009,3697.9580000000001,1,0]
[null,10044,"Canby, City of",8983.39,4962.5150000000003,9260.0190000000002,5400.0249999999996,11045.982,6972.2379999999994,11393.798000000001,6632.9639999999999,9821.9170000000013,5256.7060000000001,9642.1129999999994,5491.98,9130.268,4680.6189999999997,8321.7559999999994,4462.7440000000006,8622.6060000000016,4797.6919999999991,9894.3320000000003,5294.4949999999999,10220.296,5117.2209999999995,8118.8570000000009,4867.6869999999999,9364.505000000001,4725.7420000000002,9365.9719999999998,5442.1689999999999,11051.425999999999,6960.2240000000002,11399.276,6620.97,9435.2199999999993,5104.2269999999999,9634.8170000000009,5472.2,9119.3730000000014,4659.1440000000002,8305.1920000000009,4435.2020000000002,8610.8240000000005,4774.3,9888.875,5273.0920000000006,9908.6820000000007,5403.0300000000007,8371.018,4577.2430000000004,1,0]
[null,10046,"Central Electric Coop",30812.292999999998,17443.796000000002,32407.929,21613.932000000001,50242.749000000003,33396.345000000001,47051.246999999996,32003.506999999998,36177.206000000006,22992.427,38270.023999999998,23533.645,34640.165000000001,21228.32,30143.805,20073.006999999998,31504.819999999996,18120.084999999999,35519.796999999999,22482.767,36115.267,20603.583999999999,27788.521000000001,17192.373,30348.664000000001,17514.616000000002,32244.875,21423.965,50080.461000000003,33165.881999999998,46859.353999999999,31802.656999999999,35371.807000000001,22360.869000000002,38094.983,23317.588000000003,34468.061000000002,21049.043999999998,29953.470999999998,19870.53,31366.355000000003,17907.199000000001,35339.17,22270.626,36228.182000000001,20097.88,27360.258000000002,17269.293000000001,1,0]
[null,10047,"Central Lincoln PUD",65346.300999999999,46127.538999999997,66185.554999999993,48099.211000000003,78777.031000000003,60727.375,77755.070000000007,55157.695,69574.039000000004,46218.434000000001,71821.664000000004,51208.546999999999,67100.258000000002,44832.91,57031.366999999998,40734.07,54272.586000000003,39515.921999999999,58016.711000000003,41565.656000000003,61222.108999999997,39726.737999999998,53948.281000000003,42948.027000000002,67885.452999999994,43728.277000000002,66268.616999999998,48159.586000000003,78875.945000000007,60803.620999999999,77852.672000000006,55226.949000000001,66891.366999999998,45048.675999999999,71911.827999999994,51272.832000000002,67184.476999999999,44889.18,57102.940999999999,40785.190999999999,54340.695,39565.504000000001,58089.504000000001,41617.805,59073.773000000001,42001.737999999998,56222.987999999998,40794.894999999997,1,0]
[null,10055,"Albion, City of",152.29400000000001,108.10899999999999,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,206.45,149.55500000000001,178.899,137.512,153.17699999999999,105.449,125.215,87.739000000000004,122.48099999999999,77.474000000000004,143.28100000000001,84.379000000000005,137.83799999999999,73.451999999999998,111.376,79.225999999999999,158.09899999999999,102.304,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,198.22399999999999,145.614,178.899,137.512,153.17699999999999,105.449,125.215,87.739000000000004,122.48099999999999,77.474000000000004,143.28100000000001,84.379000000000005,133.12700000000001,78.162000000000006,115.767,74.834999999999994,1,0]
[null,10057,"Ashland, City of",8226.9770000000008,4742.8130000000001,9216.3310000000001,5591.8940000000002,11194.218000000001,7442.1940000000004,11162.081,6721.8450000000003,9725.14,5482.442,9400.2919999999995,5665.7539999999999,8431.7469999999994,4545.942,7771.33,4450.3680000000004,7941.8729999999996,4577.723,10045.19,5397.3119999999999,10229.019,5045.1139999999996,7757.9260000000004,4861.4549999999999,8535.1290000000008,4434.6610000000001,9216.3310000000001,5591.8940000000002,11194.218000000001,7442.1940000000004,11162.081,6721.8450000000003,9343.3179999999993,5350.1419999999998,9400.2919999999995,5665.7539999999999,8431.7469999999994,4545.942,7771.33,4450.3680000000004,7941.8729999999996,4577.723,10045.19,5397.3119999999999,9865.3649999999998,5407.768,8067.5919999999996,4551.7889999999998,1,0]
[null,10059,"Bandon, City of",3253.4650000000001,1950.085,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4238.6540000000005,2523.5329999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2851.2559999999999,1547.2919999999999,2584.1779999999999,1740.9970000000001,3380.8679999999999,1822.683,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4068.0819999999999,2460.9259999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2743.5630000000001,1654.9860000000001,2693.605,1631.57,1,0]
[null,10062,"Bonners Ferry, City of",2908.8580000000002,1226.9569999999999,3072.694,1644.6410000000001,4160.7629999999999,2395.4259999999999,4314.4449999999997,2561.8690000000001,3710.8349999999996,2022.692,3248.3999999999996,1552.5210000000002,2177.777,891.02399999999989,923.28600000000006,-52.820000000000164,1133.058,-139.66000000000008,1703.2659999999996,452.56399999999985,2608.23,994.50500000000011,2276.6950000000002,939.43399999999997,2869.2640000000001,1275.67,3078.1020000000003,1641.6489999999999,4156.5809999999992,2385.1490000000003,4312.0930000000008,2554.8820000000001,3594.8389999999999,1945.7860000000001,3254.8539999999998,1548.797,2187.1960000000004,890.30799999999999,935.54199999999992,-53.5949999999998,1149.0770000000002,-141.17100000000005,1716.848,451.63200000000006,2670.877,945.11799999999994,2247.0740000000001,982.26199999999994,1,0]
[null,10074,"Forest Grove, City of",11878.129000000001,6711.7000000000007,12455.039999999999,7400.1229999999996,13984.369999999999,9246.4650000000001,14913.662,9022.857,14332.130000000001,8073.2210000000014,13610.997000000001,8264.2099999999991,12449.854000000001,6808.11,10285.788,5549.393,10537.393999999998,5824.3280000000004,11745.348,6235.4570000000003,12565.827000000001,6062.7429999999995,10225.578,6186.0649999999996,12294.865000000002,6294.2370000000001,12469.552000000001,7395.7990000000009,14016.084999999999,9254.8900000000012,14946.374999999998,9030.7129999999997,13800.678,7863.9310000000005,13626.834000000001,8262.7900000000009,12463.07,6798.04,10294.175999999999,5527.6440000000002,10560.694000000001,5809.3429999999998,11759.938,6220.3369999999995,12184.087,6457.6509999999998,10607.327000000001,5797.8450000000003,1,0]
[null,10087,"Port Angeles, City of",20319.53,14436.54,21841.08,16597.71,25182.04,20050.080000000002,26487.51,19589.060000000001,24247.16,17382.52,24136.82,17325.57,20435.259999999998,14765.41,17755.52,13470.32,17117.71,11650.63,16288,12608.81,17193.669999999998,11676.51,16160.91,12638.39,20319.53,14436.54,21841.08,16597.71,25182.04,20050.080000000002,26487.51,19589.060000000001,23561.14,16881.34,24136.82,17325.57,20435.259999999998,14765.41,17755.52,13470.32,17117.71,11650.63,16288,12608.81,17193.669999999998,11676.51,16160.91,12638.39,1,0]
[null,10106,"Clearwater Power",10030.868,5786.9859999999999,11869.974,7867.0420000000004,14565.771000000001,9733.3880000000008,14715.19,9729.5990000000002,12497.294,7823.5479999999998,11631.457,7089.1530000000002,10224.82,6033.107,9005.2139999999999,5611.4070000000002,8970.0969999999998,4903.8500000000004,9511.1560000000009,5504.9669999999996,9806.3289999999997,5173.1459999999997,8648.9650000000001,5223.6229999999996,10080.996999999999,5815.9059999999999,11917.511,7898.549,14613.156000000001,9765.0519999999997,14762.77,9761.0570000000007,12173.767,7621.0150000000003,11680.563,7119.0820000000003,10274.527,6062.4380000000001,9053.9150000000009,5641.7539999999999,9021.2150000000001,4931.7950000000001,9561.2350000000006,5533.951,9858.0879999999997,5200.451,8698.2479999999996,5253.3890000000001,1,0]
[null,10136,"Douglas Electric Cooperative",7340.3810000000003,4597.4089999999997,8390.8269999999993,5522.9809999999998,11153.635,7941.98,11121.79,7301.6469999999999,9141.366,5708.8689999999997,8823.232,5850.35,8057.1589999999997,4781.7129999999997,6833.1450000000004,4180.0709999999999,6541.1719999999996,3998.8359999999998,7603.3890000000001,4354.8990000000003,7886.4089999999997,4009.7930000000001,6224.8440000000001,4221.4579999999996,7661.75,4305.8890000000001,8411.8040000000001,5536.7879999999996,11181.512000000001,7961.83,11149.591,7319.8990000000003,8792.6380000000008,5581.3710000000001,8845.2880000000005,5864.9740000000002,8077.3029999999999,4793.6670000000004,6850.2259999999997,4190.5200000000004,6557.5259999999998,4008.8339999999998,7622.3950000000004,4365.7839999999997,7604.1670000000004,4321.7749999999996,6514.3990000000003,3958.0160000000001,1,0]
[null,10174,"Farmers Elec Coop",177.37899999999999,134.03200000000001,206.77099999999999,159.77000000000001,286.322,241.16300000000001,290.85199999999998,228.07599999999999,244.749,179.316,208.85300000000001,166.61699999999999,182.505,129.923,174.12100000000001,122.726,187.673,125.724,206.19300000000001,130.19900000000001,194.84,110.815,152.24199999999999,113.989,184.64500000000001,126.95699999999999,206.87899999999999,159.85300000000001,286.42599999999999,241.25,290.959,228.16,235.41900000000001,174.44499999999999,208.959,166.70099999999999,182.61600000000001,130.00200000000001,174.233,122.804,187.78700000000001,125.801,206.309,130.27199999999999,187.93600000000001,117.90900000000001,158.67400000000001,107.747,1,0]
[null,10203,"Idaho County L & P",2612.2930000000001,1529.7639999999999,3418.3980000000001,2366.1109999999999,4348.0519999999997,3088.1280000000002,4202.4589999999998,3009.6979999999999,3269.607,2146.9279999999999,3156.4380000000001,2005.3889999999999,2800.9659999999999,1760.221,2300.1019999999999,1487.37,2334.06,1316.4949999999999,2706.7660000000001,1606.258,2711.7660000000001,1411.1279999999999,2146.7510000000002,1371.336,2623.183,1536.1410000000001,3431.8910000000001,2375.451,4364.2969999999996,3099.665,4218.1239999999998,3020.915,3283.1930000000002,2155.8490000000002,3169.3960000000002,2013.6210000000001,2811.8780000000002,1767.079,2310.0219999999999,1493.7850000000001,2344.2959999999998,1322.268,2718.549,1613.249,2723.3870000000002,1417.175,2155.741,1377.079,1,0]
[null,10204,"Idaho Falls Power",14757.100558611257,11635.40620967426,16818.705816278238,13497.011417563286,20133.77804904084,17315.049122175122,21537.390004459678,16981.40365736244,18242.72369041172,13499.615530904672,16574.160155966732,13028.24608413731,14836.86866973892,10842.32710480921,15754.201947706642,12421.582304922546,14662.503760158639,11730.003008126912,16551.883058982919,13050.523181121147,16774.313368858042,12114.781877508585,12744.48975477573,11151.428535428764,15425.049781215475,11140.313730877842,16928.8593059784,13585.409593047667,20265.643481326599,17428.453393940876,21678.448341167656,17092.622730536033,18257.276853871066,13692.9576404033,16682.712002938344,13113.574098463554,14934.042190582153,10913.338523886958,15857.383508817094,12502.936997336556,14758.535284496282,11806.828227597025,16660.289002934427,13135.997098467529,16258.83625587574,12819.467047902026,13362.457622449321,10689.966097959457,0,1]
[null,10242,"Lost River Elec Coop",1724.4140000000002,1073.3040000000001,1721.885,1360.6200000000001,2456.5230000000001,1900.3229999999999,2389.5700000000002,1936.0359999999998,2050.0460000000003,1598.1859999999999,1781.3090000000002,1314.855,1613.4369999999999,1117.587,5168.7420000000002,3994.4009999999998,7484.19,5254.2619999999997,8942.1129999999994,7023.4360000000006,7855.2930000000006,5614.0540000000001,4688.5229999999992,3614.5119999999997,1647.3229999999999,1065.462,1676.972,1324.3940000000002,2411.62,1860.2929999999999,2341.8870000000002,1898.7869999999998,1974.9539999999997,1533.9790000000003,1734.2570000000001,1277.1379999999999,1566.9880000000003,1083.0630000000001,5215.1239999999998,4029.444,7537.5629999999992,5286.2740000000003,8987.7830000000013,7059.1910000000007,7933.9909999999991,5616.7790000000005,4708.6219999999994,3679.7959999999998,1,0]
[null,10278,"Northern Lights",14630.054000000002,8188.1450000000004,18982.488999999998,12166.995000000001,23475.036,15317.617999999999,22625.75,14937.261,20109.652999999998,12535.317999999999,18595.665999999997,11173.579,14904.984000000002,8606.9599999999991,11031.86,6561.8619999999992,11876.693000000001,5993.3119999999999,13512.111000000001,7829.1110000000008,14079.165000000001,7300.8719999999994,13327.736000000001,7825.5429999999997,14557.165999999999,8235.2389999999996,18995.322,12141.582999999999,23486.184000000001,15280.753999999999,22627.3,14909.936999999998,19747.726000000002,12272.532999999999,18604.913,11139.026,14917.485000000002,8582.4260000000013,11037.437,6530.3470000000007,11903.61,5954.1829999999991,13522.839,7792.4559999999983,14170.153,7184.0549999999994,13278.343999999999,7862.875,1,0]
[null,10306,"Pend Oreille County PUD  #1",4303.1769476128993,3392.8895163870939,18711.167547295441,15015.71195670459,16428.98438709676,14128.926572903212,24047.165295483865,18960.264944516126,21854.95547586208,16172.667052137938,20150.764792764443,15839.663671235545,1307.8282879999999,955.72067200000004,0,0,0,0,4809.4330590967647,3792.0529889032186,5125.8431287741823,3701.9978152257986,9416.3636736000008,8239.3182144000002,4456.4742348387263,3218.5647251613027,18660.044138696237,14974.685421303731,16384.096451612921,14090.322948387111,23981.462658064494,18908.460941935467,21670.698239999998,16253.023679999998,20095.708058358025,15796.385901642005,1304.2549866666652,953.10941333333233,0,0,0,0,4796.2925316128994,3781.6921883870937,4922.5107561290342,3881.210403870969,9781.9124000000011,7825.5299199999999,0,1]
[null,10352,"Skamania County PUD #1",6906.4549999999999,4016.9380000000001,7528.857,4696.777,8826.5370000000003,6156.5969999999998,10273.601000000001,6468.1980000000003,8792.4189999999999,5182.8639999999996,7962.0280000000002,5000.4229999999998,7418.415,4137.9560000000001,6094.8620000000001,3448.7049999999999,5658.5420000000004,3262.7330000000002,5996.3580000000002,3360.1109999999999,6396.2730000000001,3210.9920000000002,5344.2790000000005,3394.4760000000001,7187.63,3765.761,7549.5439999999999,4709.683,8850.8050000000003,6173.5230000000001,10301.835999999999,6485.9740000000002,8463.0959999999995,5067.3559999999998,7983.9080000000004,5014.165,7438.7979999999998,4149.326,6111.6009999999997,3458.1759999999999,5674.085,3271.6950000000002,6012.826,3369.3380000000002,6183.2269999999999,3450.4270000000001,5575.7179999999998,3187.0410000000002,1,0]
[null,10379,"Steilacoom, Town of",1990.056,1190.402,2353.6559999999999,1619.9749999999999,2744.2979999999998,1788.55,2733.873,1880.6790000000001,2419.549,1549.9939999999999,2269.652,1420.9849999999999,1970.991,1244.8389999999999,1617.3789999999999,1116.8040000000001,1518.2439999999999,928.65,1608.35,1110.595,1684.79,1050.769,1519.6659999999999,983.47799999999995,2000.3389999999999,1196.5530000000001,2364.1210000000001,1627.1769999999999,2753.8989999999999,1794.808,2743.317,1887.1759999999999,2358.252,1510.7260000000001,2279.759,1427.3130000000001,1981.0630000000001,1251.201,1626.614,1123.181,1527.931,934.57500000000005,1618.557,1117.643,1695.4179999999999,1057.3969999999999,1529.145,989.61199999999997,1,0]
[null,10440,"Wahkiakum County PUD #1",2145.6309999999999,1374.405,2594.9609999999998,1758.39,3251.6779999999999,2381.895,3393.4929999999999,2314.009,3095.154,1976.9739999999999,2551.3000000000002,1740.8610000000001,2414.143,1510.1420000000001,1819.46,1174.4849999999999,1647.047,1069.002,1619.56,1004.973,1726.421,945.51499999999999,1550.854,1072.095,2237.4079999999999,1297.0550000000001,2605.596,1765.596,3265.0030000000002,2391.6559999999999,3407.4,2323.4920000000002,2985.0619999999999,1932.2260000000001,2561.7559999999999,1747.9949999999999,2424.0360000000001,1516.33,1826.9169999999999,1179.298,1653.798,1073.383,1626.1980000000001,1009.092,1670.5070000000001,1012.38,1621.106,1012.5940000000001,1,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",7092.4359999999997,5060.393,6528.0919999999996,5180.8370000000004,6800.7030000000004,5340.5190000000002,6832.3429999999998,5381.1030000000001,6517.7290000000003,4782.2190000000001,6914.1930000000002,5007.4849999999997,6727.7849999999999,4857.6400000000003,6739.8270000000002,5383.4939999999997,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,7179.9639999999999,5122.8360000000002,6608.674,5244.7280000000001,6884.3220000000001,5406.1059999999998,6916.6559999999999,5447.5290000000005,6370.6090000000004,4674.3019999999997,6999.6729999999998,5069.3580000000002,6810.7870000000003,4917.5519999999997,6822.9639999999999,5449.9560000000001,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,1,0]
[null,11680,"Weiser, City of",2674.8850000000002,1585.7090000000001,2912.4209999999998,1857.471,3348.77,2335.6559999999999,3586.665,2297.1909999999998,3089.83,1836,2818.5729999999999,1744.11,2604.9639999999999,1430.2080000000001,2549.8649999999998,1452.7909999999999,2780.2910000000002,1580.6369999999999,3630.415,1986.548,3549.482,1759.962,2454.9850000000001,1533.8779999999999,2773.2179999999998,1495.598,2918.0680000000002,1861.0719999999999,3355.2860000000001,2340.203,3593.6849999999999,2301.6880000000001,2972.15,1791.557,2824.049,1747.4970000000001,2609.9810000000002,1432.9639999999999,2554.7669999999998,1455.587,2785.6590000000001,1583.69,3637.4740000000002,1990.405,3439.4780000000001,1880.318,2549.7669999999998,1446.808,1,0]
[null,12026,"Jefferson County PUD #1",19273.812999999998,12422.335999999999,22204.276999999998,14762.66,26322.223000000002,18548.391,28134.675999999999,18664.605,25186.278999999999,15825.225,23589.553,15863.040999999999,20366.217000000001,12738.393,16712.599999999999,10924.835999999999,15393.126,9828.8080000000009,15488.949000000001,9411.1370000000006,16026.39,8894.4330000000009,15040.258,10468.986000000001,20072.736000000001,11855.404,22325.537,14843.282999999999,26345.044999999998,18564.471000000001,28179.525000000001,18694.357,24919.592000000001,15866.623,23701.32,15938.203,20484.407999999999,12812.317999999999,16854.557000000001,11017.633,15534.710999999999,9919.2109999999993,15630.303,9497.0229999999992,15653.162,9492.9590000000007,15721.9,10014.103999999999,1,0]
[null,10298,"PNGC Aggregate",229522.00200000004,140438.32499999998,267901.788,179026.40300000002,336998.288,237861.351,337235.163,225790.39499999999,290899.141,183795.20300000001,259262.25500000003,168769.33100000001,224139.55799999999,136005.57399999999,205859.34099999999,130002.518,219210.56500000003,131973.55800000002,247987.77100000001,152062.26599999997,246058.13100000002,134403.22399999999,194795.44700000001,128149.31300000001,212384.905,118004.527,246460.14300000001,160921.84399999998,314441.76400000002,218058.75200000004,322193.72300000006,212209.383,268953.52600000001,169590.68399999998,250971.48800000001,162388.95399999997,216435.43299999999,130780.81799999998,198529.49400000001,123750.01299999999,212854.21700000003,126986.00400000002,236467.43400000004,142903.51799999998,230923.22000000003,130657.60899999998,194742.16400000002,119624.39200000001,1,0]

{"sheet":"TRMbdForecast_LoadShp","index":14,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 Load Shaping Charges Billing Determinant (MWh)"]
[null,null,null,"2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",87.872342806399985,80.165485301199993,68.803783347199953,72.555818234399993,120.82330665359996,133.4328891904,138.05832291600001,130.8994889496,94.736319789599975,97.1826079816,67.327276831199981,84.508670027199997,92.586156466000034,76.794435368199998,-39.2419874048,-8.6215666996000095,-66.369615057600015,-10.596744229200027,-34.725664886399983,-7.9384758939999926,-19.92431730840002,-7.990674996359985,-6.4732100624000282,17.523557529599969,104.72634280639997,70.422485301199998,72.385783347199947,75.188818234400003,123.7973066536,135.77888919040001,140.62932291600004,132.7574889496,118.16219377359999,115.85054497359999,68.829276831199991,85.658670027200031,93.624156465999988,77.521435368200002,-38.728987404799994,-8.251566699600005,-66.369615057600015,-10.596744229200027,-34.725664886399983,-7.9384758939999926,-28.583317308400012,0.6683250036400068,2.7237899375999746,8.3265575295999668]
[null,10015,"Asotin County PUD #1",-53.466211319600035,-8.7467737380500097,-175.85592230080005,-106.6027569741,-194.49739343290003,-114.98208874560001,-200.31459808650001,-123.11799415190004,-185.17466578689999,-90.327048874900001,-174.7694400643,-117.63580619580001,-61.308270755249993,-40.362311747925006,-10.577346372800037,71.203691245649992,100.22135720139994,166.84679308004996,284.36372393959999,328.77499490974998,265.60466709134994,289.47824172416506,70.94850597859994,163.62076566559998,-53.466211319600035,-8.7467737380500097,-175.85592230080005,-106.6027569741,-194.49739343290003,-114.98208874560001,-200.31459808650001,-123.11799415190004,-178.8532433629,-87.915337662900015,-174.7694400643,-117.63580619580001,-61.308270755249993,-40.362311747925006,-10.577346372800037,71.203691245649992,100.22135720139994,166.84679308004996,284.36372393959999,328.77499490974998,265.60466709134994,289.47824172416506,70.94850597859994,163.62076566559998]
[null,10024,"Benton County PUD #1",-2169.0895592488087,-5541.4514796278963,-27499.584634822415,-14058.739361699802,-11922.49223444621,-2121.699477676797,-20593.345386546993,-3596.7897453282058,-27137.919774858208,-8971.9271453222027,-27727.30710457539,-17823.436612632402,-7040.8761572094954,-7305.1710902481427,-7304.5936948384187,-1700.2558688592981,10434.095538589187,10403.684654703895,41986.198847608801,33858.727082660487,29345.561439545301,19855.466528202873,-1973.4261545492045,-4395.9678585631991,-2636.5025592488091,-5608.289479627907,-27828.186634822407,-14336.890361699807,-12531.125234446212,-2628.2624776767989,-21139.294386547001,-4024.7857453282049,-24274.507684986194,-7667.9736003862054,-28060.741104575398,-18109.040612632401,-7339.8491572095081,-7548.5830902481393,-7615.5986948384234,-1965.7278688592996,10139.64953858919,10136.605654703897,41678.1948476088,33593.130082660507,29173.27443954529,19376.058528202877,-2496.37715454922,-4522.8078585632102]
[null,10025,"Benton REA",2789.833938733198,1935.940850509347,-6993.525318486405,-2257.331681015301,-4763.3736973156992,-173.91555452479952,-7032.1569324044976,-815.40423434270269,-9184.5831927977015,-2288.7459163017011,-9057.7798041319002,-4856.680263521399,-3041.4578110982475,-1330.2669619790249,-2324.2766432624012,260.9447665614498,1721.9760546261969,2346.2941071766509,9184.4066117267976,9033.5082713467491,8607.6017244595532,6212.8502561629466,3844.1768563137957,3786.9205368847997,2698.8139387331939,2008.0078505093497,-7008.7153184864037,-2272.3086810153,-4884.7006973157004,-275.12655452479885,-7232.270932404499,-970.0992343427024,-8241.129396005701,-1840.2435179057011,-9137.8388041319013,-4920.3492635213988,-3093.8588110982491,-1370.4059619790241,-2374.374643262403,218.7627665614491,1680.5850546261972,2306.3571071766492,9122.517611726802,8982.5812713467494,8622.1097244595476,6073.0372561629447,3704.6448563137965,3822.1035368848006]
[null,10027,"Big Bend Elec Coop",-575.29615028960325,-57.834117841801344,-14659.906414860801,-8442.0491075316004,-13867.9992484004,-7809.5349846656009,-15964.390742074,-7957.6836280444004,-14654.441297304398,-6759.5456119924002,-17385.561227386803,-11150.181715880801,-5714.1670211489982,-3439.9063472172984,6129.7005556671975,7708.6136384194033,16776.977332306396,14326.845637833798,20060.1156094096,18904.453044390997,15929.462270192595,13286.042171411542,7880.7537693736012,7438.267430585598,-727.51815028960482,8.3998821581990342,-14697.479414860802,-8480.6921075316004,-13905.712248400399,-7857.8149846656015,-16008.684742074,-7999.3826280444009,-13990.061593080402,-6519.0232598804014,-17424.476227386804,-11196.832715880799,-5752.7660211489965,-3477.0963472172989,6084.0885556671965,7668.2366384193992,16743.168332306395,14284.8576378338,20014.674609409594,18863.897044391,15995.507270192593,13134.008171411539,7736.4987693736002,7506.7334305855984]
[null,10029,"Blachly Lane Elec Coop",1935.517574215999,207.24584460299957,-259.27339603200016,-861.70830571400074,431.80156693400022,-21.529277824000019,859.83486278999953,-93.393244326000058,895.62227777400221,147.10051425399888,742.096732177999,-383.13791433200004,1834.854002914999,-15.512373604499771,-945.90721891200064,-1542.937481298999,-1274.4267674439989,-1257.8449859230004,125.09878058400045,-727.2092329850002,549.13831227899846,-408.9937711458997,582.84494464399813,-522.4775453759994,2140.7985742159981,5.6838446029987608,-257.27339603200016,-860.10330571400118,433.80156693400022,-19.809277824000674,861.91486278999946,-91.75324432600064,842.5007947339991,161.84777273399959,744.17673217799893,-381.50291433199982,1836.9340029149989,-13.992373604500244,-943.82721891200072,-1541.2974812989992,-1272.4267674439989,-1256.2449859230005,127.17878058400038,-725.56923298500033,359.81831227899966,-215.95377114590065,763.85294464399976,-699.88454537600001]
[null,10044,"Canby, City of",1644.3476632891989,171.23088126985022,-126.36141419839987,-683.76082771429992,923.52935465329938,399.3203258911999,652.56361186050162,25.12772521629995,333.43884911130226,-177.32910271269975,-277.43942560889991,-880.89753828339963,1302.5289173542506,-351.76976656977422,-1373.2289830544014,-1796.9829514350486,-1613.4847896277988,-1267.1065642038511,1075.6955689708011,-38.388970850749502,1541.8062698860504,114.95209900729515,600.12498076780048,-202.52818473119987,2025.4626632892005,-65.542118730149923,-20.408414198400351,-641.61682771429969,928.97335465329888,387.30632589120069,658.04161186050078,13.133725216300263,271.69054326329933,-167.33375563670052,-284.73542560889837,-900.67753828339937,1291.6339173542519,-373.24476656977367,-1389.7929830543999,-1824.5249514350489,-1625.2667896277999,-1290.49856420385,1070.2385689708008,-59.791970850748839,1230.1922698860508,400.76109900729625,852.28598076779963,-492.97218473119938]
[null,10046,"Central Electric Coop",1234.3162664283918,-1866.1471350665488,-5421.2766055968059,-2905.0811638911,9447.0082078940977,6906.0214513823994,3761.677837408497,5372.4537061450937,-2063.4762454398951,1092.0541089120998,-1707.983673355302,-2150.4722056417995,3092.6314335522511,946.67138389482716,-8929.1458163088028,-5155.088115613853,-9748.9078472806032,-6322.4052590514511,-21.273784408404026,990.05572026724985,1139.0186636408471,443.32515689021602,-2513.645212939402,-3241.7245140624036,770.68726642839465,-1795.3271350665491,-5584.330605596806,-3095.0481638911006,9284.7202078940973,6675.558451382396,3569.7848374085006,5171.6037061450952,-1559.259566135901,1115.303948564102,-1883.0246733552995,-2366.5292056417966,2920.5274335522518,767.3953838948255,-9119.4798163088053,-5357.565115613852,-9887.372847280596,-6535.2912590514497,-201.90078440840443,777.91472026725023,1251.933663640848,-62.378843109781883,-2941.908212939401,-3164.8045140624017]
[null,10047,"Central Lincoln PUD",10305.908296503192,10194.491151263093,-4209.1968435264134,2472.8273768422005,2861.9806213518023,11432.664138195199,-2800.6390039169928,5601.1061702497973,-1586.4121355801908,5464.9661365157954,-2571.7017689093918,3414.0710635635987,8394.8011675455055,7091.656953515354,-15677.817146902409,-6211.8139200622973,-22494.712914678799,-5968.0634202271031,-8120.1485525431999,1570.7882051155029,-3863.6966001917099,2211.3739937305654,-2439.7249528812026,4923.0883151648013,12790.182749729182,7759.4024171648489,-4196.3213210784161,2487.7109862756988,2885.2041779633,11459.761273731194,-2783.354375789495,5620.9502026262926,-1900.5964064267027,5474.2940646732968,-2555.7110298389161,3430.7029953366,8420.4884003292464,7110.2973640877244,-15678.737209134408,-6207.4999069700498,-22503.144085087806,-5963.8308338988572,-8113.2967354692082,1583.0606686242463,-6076.9258388789603,4448.9696250137931,-221.23912577221199,2732.0438794287911]
[null,10055,"Albion, City of",10.888600405599988,15.792671207300003,-13.01759797119999,12.374323842599992,55.213090059400002,80.161949241600013,41.510678989000013,66.714153193400008,23.630228303400003,44.854431471400005,-12.226518860199974,14.722233498800009,2.3556091265000134,8.4871742190500186,-61.583653379200001,-32.870631380899979,-74.743439100399996,-39.379838019299996,-26.632559725599975,-18.372633563499988,-29.37527550110002,-22.929489623689989,-33.491580379600009,-18.464648361599998,17.204089212799971,10.320943152400005,-12.364700505600013,12.797499568799992,55.917187207199987,80.619147980800008,42.257817332000002,67.173780799200003,22.302591447200001,44.410593847200005,-11.536535037600004,15.165517854400008,2.9000906820000125,8.8372169114000059,-60.909290009599999,-32.43521754919999,-74.031437515199997,-38.957983008400006,-26.019153372799991,-18.001689037999995,-33.482617466800008,-17.871542007719981,-28.577592724800013,-22.502974540800011]
[null,10057,"Ashland, City of",1001.7736672948004,25.848525027150572,-24.453279369599841,-397.52364077169932,1228.7790186127022,971.23164473280121,587.45846234950113,216.50568130970078,383.84166531470146,132.69652465870058,-365.3940331690992,-608.2711269845995,725.42730423075045,-408.3872461757237,-1773.2719516336001,-1712.2616669659492,-2135.4414361281997,-1393.0018967731503,1363.3431856452007,147.14865833575004,1685.1450115349508,120.43741736860557,355.8202277882001,-130.11392269279986,1311.4571337163998,-281.3036591375494,-22.49458697279988,-396.25411359309965,1230.8913100561003,972.6032409504005,589.6998773785017,217.88456412710002,323.84013142609911,161.45070012609995,-363.32408170129929,-606.94127391779966,727.06074889725005,-407.33711809867418,-1771.2488615248003,-1710.9554254708491,-2133.3054313726007,-1391.7363317404497,1365.1834047036009,148.26149191225068,1323.3019856378505,484.13526021651523,667.05519075259963,-438.72190123040036]
[null,10059,"Bandon, City of",505.75899524599981,156.24875549925014,29.679391407999901,2.4006537284999467,424.61210196650018,508.57478625600015,519.33186880250014,465.88041178149979,686.20843625650059,489.05354113649992,75.54807485550009,62.833955983000124,648.03302752125001,251.98020842612527,-665.23183687200026,-484.42094912524999,-1120.2405323389999,-560.24959616925003,-552.37469394600021,-326.47290850374998,-397.93336961975047,-325.53604295852483,-230.80305196100016,-157.26984045599988,634.94870607119947,30.013207307099947,31.964532537600007,3.8817687701998693,427.07644198379967,510.17498184319993,521.94685300300034,467.48910840179997,639.52672244379983,488.55961704379979,77.963018234599986,64.385451227599788,649.93871296550014,253.20535784935032,-662.87156507840018,-482.89700071429979,-1117.7485267908,-558.77310363109996,-550.22777171120015,-325.17460266450007,-503.51356649970012,-216.62422630262972,-119.54559516920017,-265.46248208320026]
[null,10062,"Bonners Ferry, City of",986.35715208479996,-28.145145246600123,613.88214455039997,50.961215130800156,1509.1331413851999,673.61554817279989,1500.7220002619997,830.9114365572002,1225.2781039371998,599.21784448120002,649.92092408839972,-116.88788318959973,127.25946198700012,-427.23677939009985,-1616.3664499136003,-1692.5884901822001,-1548.3399698631997,-1728.3659710494001,-606.82232464480012,-944.41308303300002,334.85384282619998,-315.86572174301978,307.12349202320001,-388.73560913279994,946.76315208479991,20.56785475340007,619.29014455040033,47.969215130799967,1504.9511413851992,663.3385481728003,1498.3700002620008,823.92443655720012,1194.4041282252001,564.87285662520003,656.37492408839989,-120.61188318959989,136.67846198700045,-427.95277939009975,-1604.1104499136004,-1693.3634901821997,-1532.3209698631995,-1729.8769710494,-593.24032464479978,-945.34508303299981,397.50084282619991,-365.25272174301995,277.50249202319992,-345.90760913279996]
[null,10074,"Forest Grove, City of",2236.2716540099991,417.02613692375053,123.4391184799988,-592.60852860250088,685.73512092749843,611.12381335999999,802.08654658750129,341.64059545249984,1866.3955670775013,934.11634987750131,578.92755064250196,-108.32326639500025,2165.9586204937514,196.67864823937543,-2451.2501433200014,-2674.4857462337495,-2910.5359404650007,-2143.4585183737499,159.63551148999977,-770.75772538124966,1164.2358771587496,-509.11759663337489,347.6486699649995,-475.06179036000049,2653.0076540099999,-0.43686307625011978,137.95111848000124,-596.93252860249959,717.45012092749857,619.54881336000108,834.79954658749921,349.49659545249961,1761.853347677501,938.28124017749997,594.76455064250149,-109.7432663949985,2179.1746204937499,186.60864823937573,-2442.8621433200024,-2696.2347462337493,-2887.2359404649978,-2158.4435183737505,174.22551148999992,-785.87772538125046,782.49587715874804,-114.20959663337453,729.39766996500111,-863.28179035999983]
[null,10087,"Port Angeles, City of",2656.3620264763958,2905.1640635674503,-749.49875849280215,1955.618285616898,819.92663754610112,4230.7750243104019,636.14976302849755,3685.7150255171,1410.8585177321002,4304.2094535240994,263.03474612869832,1987.7096540622006,1595.9259389222498,2653.7578233438253,-5577.7897698448032,-1595.2162837358501,-7517.9008487126011,-2945.7643046454523,-4936.1665100563987,-226.05605456275043,-3693.1998157971539,-362.65148636998492,-1934.7243499074029,435.69946340959905,2656.8725152835977,2905.4973355125512,-748.84586102719913,1956.0414613431003,820.63073469390292,4231.2322230496029,636.89690137149955,3686.1746531229019,1507.5429883239012,4194.4296696238998,263.72472995130011,1988.1529384178011,1596.4704204777518,2654.1078660361763,-5577.1154064752009,-1594.7808699041489,-7517.1888471273996,-2945.3424496345506,-4935.553103703598,-225.68511003724961,-3692.5961577628514,-362.30353875401306,-1934.2013622525992,436.05213723039924]
[null,10106,"Clearwater Power",1401.8204474947997,153.52367600214984,833.72169023039896,713.89111217830032,2664.0648621627006,2005.1291119328007,2085.9370190995014,1960.2837653596998,1340.9979318647001,1434.3564472087,-31.684545319099925,-403.90410488459929,1021.1760266057499,116.16034986177601,-2393.8872180336002,-1748.6107041409496,-3065.2217954282005,-2226.9761767481496,-857.55828455479968,-765.29378678924968,-397.6045827900507,-708.38652654889484,-191.35682291180092,-737.79892989280052,1451.9494474947987,182.44367600214991,881.25869023039922,745.39811217829993,2711.4498621627008,2036.7931119327995,2133.5170190995013,1991.7417653597004,1399.5368207527008,1422.8563916527,17.421454680899842,-373.9751048845992,1070.8830266057503,145.49134986177614,-2345.1862180335993,-1718.2637041409498,-3014.1037954282001,-2199.0311767481498,-807.47928455479996,-736.3097867892493,-345.84558279005068,-681.08152654889454,-142.07382291180147,-708.03292989279998]
[null,10136,"Douglas Electric Cooperative",692.79575264159939,257.54173090779932,-111.20379704320112,12.386693423599354,1984.8819413483998,1988.3380181375987,1392.5544974540007,1316.3763172723993,546.85673273239991,786.8083379803993,-161.73733789720063,77.901121376799892,966.92018427899984,223.45706021830028,-1948.4147989312005,-1489.8879163974007,-2730.5126424744003,-1494.5599519398006,-384.38852616160057,-475.54061106100016,25.574077345399019,-521.18085516133988,-585.5012408056009,-371.06049445760073,1000.3815548471994,-42.97661160989901,-107.8550286144,14.76794881620026,1993.7483183578006,1995.8436521792,1400.1827621930024,1322.2183719158002,475.25227461780196,796.5766272177998,-158.31090110739933,80.55644377560111,972.36318228050095,225.95990752485159,-1949.5416099103995,-1491.1950898532987,-2733.3826852747989,-1495.9520372341003,-381.94449768719915,-474.67111324950019,-272.96668958069949,-218.59344079252969,-310.06690748519941,-644.02468761919999]
[null,10174,"Farmers Elec Coop",-1.8025713272000417,17.053547269900022,-22.396010425600025,11.235320103800007,39.183901122200012,80.686242540800009,28.606441606999965,66.746710364199998,13.089289294200029,46.644882478200003,-33.331321732599974,11.024191184399996,-8.6080259805000026,7.0580149851500238,-62.580542729600012,-30.10425492669998,-62.239556405200005,-22.347108825900008,-9.1126298327999677,-2.5284504999945057E-3,-17.043970039300007,-11.314613205469996,-31.326666834800022,-9.7995111008000038,5.4634286727999779,9.9785472699000053,-22.288010425600021,11.318320103800005,39.287901122199997,80.773242540799998,28.713441606999993,66.830710364200002,11.692860862200035,45.740668262199989,-33.22532173259998,11.108191184399999,-8.4970259804999841,7.1370149851500315,-62.468542729600017,-30.026254926699977,-62.125556405200001,-22.27010882590001,-8.9966298327999823,7.0471549499984576E-2,-23.947970039300003,-4.2206132054699879,-24.894666834800006,-16.041511100800008]
[null,10203,"Idaho County L & P",367.16322593439963,64.033985450199907,546.95494629120003,504.98415617239971,1251.4327439755994,1077.3679449984002,916.54456748599978,988.25578969159983,366.9306248316002,484.5702368635998,121.88914820519994,55.824404071199979,406.33611891100009,220.73323904470021,-665.74809950080044,-427.58003181660001,-797.3229717096001,-538.82333793820021,9.0048603855998408,-25.156023149000021,56.877965148599742,-119.14561503606001,-153.34870581040013,-179.72346387840003,378.05322593439951,70.410985450200087,560.44794629119997,514.32415617239985,1267.6777439755992,1088.9049449984,932.20956748599974,999.47278969159993,479.92359849560034,543.19472369560003,134.84714820520003,64.056404071200177,417.24811891100035,227.59123904470016,-655.82809950080036,-421.16503181659982,-787.08697170960022,-533.05033793820007,20.787860385599743,-18.165023149000035,68.498965148599837,-113.09861503605998,-144.35870581040035,-173.98046387840009]
[null,10204,"Idaho Falls Power",16.481006307656571,2012.0121589392111,-2034.0349516545612,1277.600735675187,-197.37914225805798,4113.2069284055233,-36.603218836818996,3709.4267260845409,-815.08251040117466,2585.2427274837737,-3349.4677135195634,228.1886740095124,-885.30848610132671,734.66934185678838,-3718.3775311781574,-151.20979233080288,-5896.8980132839588,-451.27135911603546,-1160.5320812934769,2339.3145350458981,-656.61420057160649,2067.6204925668517,-2357.0402714016691,967.79562291836555,684.43022891187502,1516.9196801427934,-1923.8814619543991,1365.9989111595678,-65.513709972299694,4226.6112001712772,104.45511787115902,3820.6457992581345,-147.86311955783094,3104.9179506744003,-3240.9158665479517,313.51668833575604,-788.13496525809387,805.68076093453601,-3615.1959700677053,-69.855099916792824,-5800.8664889463162,-374.44613964592281,-1052.1261373419693,2424.7884523922803,-1172.0913135539085,2772.3056629602925,-1739.0724037280779,506.33318544905887]
[null,10242,"Lost River Elec Coop",-1717.8120269495998,-1173.9487258092995,-2680.6026105408,-1492.8539217666,-2291.2040676153993,-1182.5680984256001,-2648.3838468489989,-1163.2329459094001,-2400.3284424193989,-950.53578190739995,-2871.2519157917995,-1674.2114098107995,-2058.0021287364998,-1242.7508745160494,621.50979878720045,1058.4055328469003,2683.1633109963996,2409.6936615012996,4805.9139630696,4522.1570645535012,3784.8268747151005,3267.8432255142902,1162.0172436835992,1236.4324263455997,-1794.9030269496002,-1181.7907258092996,-2725.5156105408005,-1529.0799217665999,-2336.1070676153995,-1222.5980984256,-2696.0668468489989,-1200.4819459094001,-2323.0099777954001,-938.53754959539992,-2918.3039157917997,-1711.9284098107996,-2104.4511287364994,-1277.2748745160493,667.89179878720006,1093.4485328469004,2736.5363109963992,2441.7056615013003,4851.5839630696019,4557.9120645535004,3863.524874715099,3270.5682255142906,1182.1162436835994,1301.7164263455998]
[null,10278,"Northern Lights",1647.0474108859999,-287.79374375574844,2377.6742061279983,1404.5783434185014,5568.0852885765016,3689.9110652959989,3624.1540916525009,3247.7819154914996,3324.2239614665014,2922.3316855465,1047.6524317254989,-100.25037379700007,1057.4568397462535,-295.50077319137381,-6118.8863973520019,-4511.800274710251,-6231.2873155990001,-4735.515564714251,-2088.3460675859988,-1604.9356447787486,-1273.367957334749,-1548.3057431570251,26.852469298999495,-1143.8339474960012,1574.1594108859972,-240.6997437557493,2390.5072061280007,1379.1663434184993,5579.2332885765027,3653.0470652959993,3625.7040916525002,3220.4579154914973,3537.1418586265027,2946.9691341264988,1056.8994317255019,-134.80337379699995,1069.9578397462537,-320.03477319137164,-6113.3093973520026,-4543.3152747102495,-6204.3703155990006,-4774.6445647142518,-2077.6180675859996,-1641.5906447787511,-1182.3799573347496,-1665.1227431570251,-22.53953070100215,-1106.5019474960009]
[null,10306,"Pend Oreille County PUD  #1",-5008.9046289259022,-2686.490670154556,6801.3384285530392,7296.3519472272901,3585.1962655030584,5788.9357717864114,10418.241211649365,10575.967973315424,9815.580510506381,9277.7377351182367,7564.4248928065426,7753.4920985581448,-8624.3320066532488,-5429.5831005025238,-12301.399406558401,-7942.6014109555499,-12987.9769164258,-7695.2681813323507,-6380.0189255044361,-2974.5315730050315,-5885.7849039092689,-2645.0886214909565,-123.71563143420099,1806.0187122767993,-4855.6073417000753,-2860.8154613803472,6750.2150199538355,7255.3254118264313,3540.3083300192193,5750.3321472703101,10352.538574229995,10524.163970734766,10043.631667116299,9564.2485592162975,7509.3681584001242,7710.2143289646046,-8627.9053079865844,-5432.1943591691916,-12301.399406558401,-7942.6014109555499,-12987.9769164258,-7695.2681813323507,-6393.1594529883014,-2984.8923735211565,-6089.117276554417,-2465.8760328457861,241.83309496579932,1392.230417876799]
[null,10352,"Skamania County PUD #1",1166.2636074395996,269.46161332305064,187.35144806080007,-61.622453255899927,909.31662156290076,1015.6257770656002,1872.4039021365006,1299.9153865819007,1371.0582677169014,932.66348440489946,203.50490677430116,15.912063455800308,1295.9921491802506,201.90094587042586,-1488.0169094672001,-1447.3058305506493,-2347.5598247813987,-1480.8156700650497,-901.08973405959932,-810.97471698474965,-391.55976668634958,-701.50496777466424,-536.45568439859926,-571.16477798559981,1439.5260309279993,13.118898174000151,197.91853734399865,-55.275677012000415,922.67111577200012,1025.465196608,1889.0582578199992,1310.5671586919998,1286.0124481719995,938.5503721719997,214.69015752399991,22.7831559440001,1307.9356850699996,207.84528413900034,-1481.7305416960016,-1444.5837449420001,-2343.0528493520005,-1478.3924227339999,-894.1295325279998,-807.49735713000018,-613.96246621800037,-467.46315582219995,-313.12299304800126,-784.066222208]
[null,10379,"Steilacoom, Town of",331.47786540719994,107.60145037010011,232.39213426559991,245.07706557619986,456.68636679780002,303.11129633919995,306.42052359300033,387.34890875580004,275.21167782580005,321.93570704180001,27.894560372600154,-19.24587134440003,201.97042618050023,107.5502925548501,-573.62758783039999,-297.85553919329982,-795.04915031479982,-441.95693041409993,-384.60724024720002,-94.603763349499786,-276.4949534407001,-79.712804286529945,-179.52089044520017,-162.35924377920003,334.10353329919963,108.75337119360006,233.06367228159979,245.93142968319989,455.72590958079991,302.5113152511999,304.65744844799974,386.9514946687998,277.79012494080007,313.88571854079987,27.651803033600117,-19.567136678399947,203.87520284800007,108.66165216960007,-574.50803837440026,-298.00974666880006,-796.0421740928,-442.35975557760003,-383.60133553920014,-93.119931231999999,-274.92182395520035,-78.304018526079972,-177.88670526720034,-161.51535109120016]
[null,10440,"Wahkiakum County PUD #1",336.96915609039957,193.6224985107001,281.74527937919947,259.07840207340018,757.06180534460009,762.03986701439999,746.381850751,685.54839265059991,756.7769201406004,637.78947185259995,106.68731652820043,170.30452810920019,485.04484886350019,269.94074100395028,-569.80941849279998,-368.18620571309998,-875.57461636359994,-425.63030361870005,-553.7387079703999,-309.28345384649992,-412.33941552490001,-287.26340338170996,-302.09126095639999,-177.4283470943999,428.74615609039961,116.27249851070019,292.38027937919969,266.28440207340009,770.38680534460036,771.80086701439996,760.28885075100015,695.03139265060008,726.76652716460012,633.08227536460004,117.1433165282001,177.43852810919998,494.93784886350022,276.12874100395015,-562.3524184928001,-363.37320571309988,-868.82361636359997,-421.24930361869997,-547.10070797039975,-305.1644538464999,-468.25341552489999,-220.39840338170995,-231.83926095640004,-236.92934709439987]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",1038.5492354151993,1108.1210030591005,-1214.6190445504008,162.39606299420029,-1549.1850757601997,-81.40084817279967,-2027.9706096370001,-69.620777182200072,-1309.2012258121986,299.74953364380053,-1268.3251522133987,-249.42417306039988,270.77823332550088,706.48371142135147,-1257.4482000864,219.92136986970036,-1275.1807988868004,149.39942573690041,250.22706214480058,1489.9838720955004,784.86537123629932,1618.6182222117704,799.61940172679988,1400.4711591328005,1077.5807987311982,1138.9031682745999,-1196.0623037824016,186.08536900519994,-1532.4553048012003,-59.247728396800994,-2014.6357522219996,-46.859399733200007,-1248.8276588412,291.02114075879945,-1248.3936153604,-229.66318684240014,302.05448555299972,733.14165564809991,-1238.3757201984017,245.01905585819986,-1342.8209494808016,109.32319970139906,191.95345862880004,1454.744142173,727.51785797779849,1585.56319869462,749.93557452079858,1366.9671461567996]
[null,11680,"Weiser, City of",387.89514374400005,92.650685952000231,-12.559645888000432,-38.356253376000041,194.414777856,287.40564838399996,239.48522335999996,238.05932601599989,133.03369241600012,142.64784473600002,-272.55452524800012,-241.80391308799994,165.68663136000032,-137.98326172799966,-471.28289580800038,-497.86296601599997,-409.47610169599966,-309.27344883200021,882.35453945600011,324.71652575999997,845.09400633599989,201.1566804544002,112.00030649600012,-46.100717184000132,486.22814374399968,2.5396859520001271,-6.9126458880000428,-34.755253376000155,200.93077785600008,291.95264838399999,246.50522335999995,242.55632601600018,116.61409305600046,148.8350450559999,-267.07852524800001,-238.41691308799977,170.7036313600006,-135.2272617279998,-466.38089580800033,-495.06696601599992,-404.10810169599972,-306.2204488320001,889.41353945600031,328.57352575999994,735.09000633599999,321.5126804544002,206.78230649599982,-133.17071718400007]
[null,12026,"Jefferson County PUD #1",2949.9124121655968,1765.2990115372995,1326.5747425087975,1230.769803302599,3807.3085047994027,3928.5469166015992,4243.4332058889995,3967.0930493333999,4081.4853554434012,3738.5460114114012,1525.9403047197993,1688.1371609788002,2955.3302997765022,1545.0778267240512,-4851.5174696992035,-2998.3920962708999,-7374.5486899403986,-3660.8496835492988,-4125.9459434855999,-2450.5560919134987,-3276.7829628111031,-2231.8879158726886,-1683.3182375396009,-808.46476772159986,3748.8354121655993,1198.3670115373006,1447.8347425087995,1311.3928033025986,3830.1305047993992,3944.6269166016009,4288.2822058890015,3996.8450493334003,4537.5670677794005,4141.3283675793991,1637.7073047197991,1763.2991609788005,3073.5212997765011,1619.0028267240505,-4709.5604696992013,-2905.5950962708994,-7232.9636899403995,-3570.4466835493004,-3984.5919434856005,-2364.6700919135001,-3650.0109628111022,-1633.3619158726888,-1001.6762375396011,-1263.3467677216013]
[null,10298,"PNGC Aggregate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

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

{"sheet":"TRMbdForecast_Existing","index":16,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Exhibit A Exisiting Dedicated Resources (including COR, SNEER, other Existing Resource) (MWh)"]
["TOC",null,null,"2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10024,"Benton County PUD #1",245,192,263,211,476,409,361,285,274,203,250,197,338,247,687,542,638,511,431,340,321,231,220,193,254,183,263,211,476,409,361,285,263,198,250,197,338,247,687,542,638,511,431,340,309,243,230,183]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",45,36,32,26,46,40,53,41,68,50,76,60,87,64,94,74,93,74,82,64,65,47,38,34,47,34,32,26,46,40,53,41,65,49,76,60,87,64,94,74,93,74,82,64,63,50,40,32]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",556,438,528,424,253,218,196,155,311,230,661,520,1124,821,1827,1440,1737,1390,1227,967,474,342,351,307,577,417,528,424,253,218,196,155,299,224,661,520,1124,821,1827,1440,1737,1390,1227,967,456,360,366,293]
[null,10074,"Forest Grove, City of",1082,989,1183,1079,1530,1452,1317,1169,1000,864,786,756,514,498,1090,987,1495,1326,1260,1119,1413,1146,890,909,1129,940,1188,1079,1533,1452,1321,1169,965,840,792,756,511,498,1079,987,1478,1326,1256,1119,1344,1204,924,865]
[null,10087,"Port Angeles, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10136,"Douglas Electric Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10204,"Idaho Falls Power",6886,5336,8044,6210,12017,10053,12316,8747,10967,8192,8833,7049,7372,5208,2222,1638,1757,1415,3774,2562,5653,4216,6478,5457,7151,5071,8044,6210,12017,10053,12316,8747,10529,7969,8833,7049,7372,5208,2222,1638,1757,1415,3774,2562,5444,4425,6748,5187]
[null,10242,"Lost River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10278,"Northern Lights",522,411,396,317,328,282,305,241,264,196,328,258,650,475,2013,1586,1515,1212,610,481,336,243,238,209,542,391,396,317,328,282,305,241,254,190,328,258,650,475,2013,1586,1515,1212,610,481,324,255,248,199]
[null,10306,"Pend Oreille County PUD  #1",18834,11253,5905,5536,13041,9062,7002,4229,4730,2435,4118,2922,22091,11277,27190,15662,23958,14126,15080,8203,14233,7819,7651,6688,19559,10528,5905,5536,13041,9062,7002,4229,4541,2377,4118,2922,22091,11277,27190,15662,23958,14126,15080,8203,13705,8347,7969,6370]
[null,10352,"Skamania County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10379,"Steilacoom, Town of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10440,"Wahkiakum County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",4874,3783,4540,3613,4455,3806,4603,3603,4450,3251,4540,3495,5671,4062,7716,5973,7388,5796,6812,5243,5933,4172,4314,3671,5060,3597,4540,3613,4455,3806,4603,3603,4272,3163,4540,3495,5671,4062,7716,5973,7388,5796,6812,5243,5712,4393,4494,3491]

{"sheet":"TRMbdForecast_CDQ","index":17,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Customer Demand Quantity (MW)"]
[null,null,null,"2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",0.24399999999999999,0,0.29399999999999998,0,0.33900000000000002,0,0.35499999999999998,0,0.27100000000000002,0,0.252,0,0.315,0,0.23699999999999999,0,0.114,0,8.6999999999999994E-2,0,6.7000000000000004E-2,0,0.189,0,0.24399999999999999,0,0.29399999999999998,0,0.33900000000000002,0,0.35499999999999998,0,0.27100000000000002,0,0.252,0,0.315,0,0.23699999999999999,0,0.114,0,8.6999999999999994E-2,0,6.7000000000000004E-2,0,0.189,0]
[null,10015,"Asotin County PUD #1",0.91400000000000003,0,1.0840000000000001,0,0.94199999999999995,0,0.875,0,0.84599999999999997,0,0.76300000000000001,0,0.61699999999999999,0,0.89700000000000002,0,1.2709999999999999,0,1.0149999999999999,0,1.4039999999999999,0,1.0369999999999999,0,0.91400000000000003,0,1.0840000000000001,0,0.94199999999999995,0,0.875,0,0.84599999999999997,0,0.76300000000000001,0,0.61699999999999999,0,0.89700000000000002,0,1.2709999999999999,0,1.0149999999999999,0,1.4039999999999999,0,1.0369999999999999,0]
[null,10024,"Benton County PUD #1",39.695999999999998,0,57.259,0,45.258000000000003,0,64.307000000000002,0,77.588999999999999,0,45.642000000000003,0,38.215000000000003,0,92.688999999999993,0,76.248999999999995,0,43.356000000000002,0,66.885999999999996,0,56.634999999999998,0,39.695999999999998,0,57.259,0,45.258000000000003,0,64.307000000000002,0,77.588999999999999,0,45.642000000000003,0,38.215000000000003,0,92.688999999999993,0,76.248999999999995,0,43.356000000000002,0,66.885999999999996,0,56.634999999999998,0]
[null,10025,"Benton REA",10.082000000000001,0,18.416,0,14.592000000000001,0,19.350999999999999,0,24.798999999999999,0,20.215,0,21.045999999999999,0,18.058,0,15.269,0,8.3559999999999999,0,10.484999999999999,0,12.275,0,10.082000000000001,0,18.416,0,14.592000000000001,0,19.350999999999999,0,24.798999999999999,0,20.215,0,21.045999999999999,0,18.058,0,15.269,0,8.3559999999999999,0,10.484999999999999,0,12.275,0]
[null,10027,"Big Bend Elec Coop",11.759,0,8.4619999999999997,0,6.63,0,7.7210000000000001,0,11.914999999999999,0,10.442,0,15.145,0,25.015999999999998,0,15.09,0,6.4240000000000004,0,4.7549999999999999,0,14.824,0,11.759,0,8.4619999999999997,0,6.63,0,7.7210000000000001,0,11.914999999999999,0,10.442,0,15.145,0,25.015999999999998,0,15.09,0,6.4240000000000004,0,4.7549999999999999,0,14.824,0]
[null,10029,"Blachly Lane Elec Coop",5.8780000000000001,0,5.7320000000000002,0,7.0350000000000001,0,5.4370000000000003,0,6.3040000000000003,0,5.2709999999999999,0,6.4770000000000003,0,4.7370000000000001,0,2.8849999999999998,0,2.9420000000000002,0,1.8779999999999999,0,3.9340000000000002,0,5.8780000000000001,0,5.7320000000000002,0,7.0350000000000001,0,5.4370000000000003,0,6.3040000000000003,0,5.2709999999999999,0,6.4770000000000003,0,4.7370000000000001,0,2.8849999999999998,0,2.9420000000000002,0,1.8779999999999999,0,3.9340000000000002,0]
[null,10044,"Canby, City of",3.8119999999999998,0,5.6870000000000003,0,4.8769999999999998,0,5.1559999999999997,0,6.4820000000000002,0,4.7140000000000004,0,4.7619999999999996,0,3.73,0,4.3920000000000003,0,5.9589999999999996,0,5.0720000000000001,0,3.931,0,3.8119999999999998,0,5.6870000000000003,0,4.8769999999999998,0,5.1559999999999997,0,6.4820000000000002,0,4.7140000000000004,0,4.7619999999999996,0,3.73,0,4.3920000000000003,0,5.9589999999999996,0,5.0720000000000001,0,3.931,0]
[null,10046,"Central Electric Coop",49.109000000000002,0,60.539000000000001,0,52.265000000000001,0,52.540999999999997,0,65.195999999999998,0,45.64,0,44.616999999999997,0,29.254000000000001,0,14.999000000000001,0,14.798,0,11.539,0,21.504999999999999,0,49.109000000000002,0,60.539000000000001,0,52.265000000000001,0,52.540999999999997,0,65.195999999999998,0,45.64,0,44.616999999999997,0,29.254000000000001,0,14.999000000000001,0,14.798,0,11.539,0,21.504999999999999,0]
[null,10047,"Central Lincoln PUD",30.509,0,41.689,0,33.81,0,36.450000000000003,0,47.572000000000003,0,33.5,0,34.112000000000002,0,26.236000000000001,0,8.0489999999999995,0,2.4390000000000001,0,0,0,16.614000000000001,0,30.509,0,41.689,0,33.81,0,36.450000000000003,0,47.572000000000003,0,33.5,0,34.112000000000002,0,26.236000000000001,0,8.0489999999999995,0,2.4390000000000001,0,0,0,16.614000000000001,0]
[null,10055,"Albion, City of",0.17599999999999999,0,0.253,0,0.17100000000000001,0,0.182,0,0.20399999999999999,0,0.186,0,0.312,0,0.17499999999999999,0,9.2999999999999999E-2,0,5.5E-2,0,6.0999999999999999E-2,0,0.13500000000000001,0,0.17599999999999999,0,0.253,0,0.17100000000000001,0,0.182,0,0.20399999999999999,0,0.186,0,0.312,0,0.17499999999999999,0,9.2999999999999999E-2,0,5.5E-2,0,6.0999999999999999E-2,0,0.13500000000000001,0]
[null,10057,"Ashland, City of",5.1660000000000004,0,6.4509999999999996,0,5.8689999999999998,0,5.0940000000000003,0,5.6159999999999997,0,5.2640000000000002,0,4.6509999999999998,0,5.9880000000000004,0,8.0269999999999992,0,9.5459999999999994,0,8.6440000000000001,0,5.7409999999999997,0,5.1660000000000004,0,6.4509999999999996,0,5.8689999999999998,0,5.0940000000000003,0,5.6159999999999997,0,5.2640000000000002,0,4.6509999999999998,0,5.9880000000000004,0,8.0269999999999992,0,9.5459999999999994,0,8.6440000000000001,0,5.7409999999999997,0]
[null,10059,"Bandon, City of",3.4279999999999999,0,3.42,0,3.3260000000000001,0,3.2450000000000001,0,4.0880000000000001,0,3.1059999999999999,0,3.6560000000000001,0,2.3820000000000001,0,1.2130000000000001,0,0.80100000000000005,0,0.93500000000000005,0,2.052,0,3.4279999999999999,0,3.42,0,3.3260000000000001,0,3.2450000000000001,0,4.0880000000000001,0,3.1059999999999999,0,3.6560000000000001,0,2.3820000000000001,0,1.2130000000000001,0,0.80100000000000005,0,0.93500000000000005,0,2.052,0]
[null,10062,"Bonners Ferry, City of",2.0779999999999998,0,1.913,0,1.5669999999999999,0,1.8580000000000001,0,1.6779999999999999,0,1.752,0,1.681,0,1.974,0,1.671,0,1.4390000000000001,0,1.518,0,1.6719999999999999,0,2.0779999999999998,0,1.913,0,1.5669999999999999,0,1.8580000000000001,0,1.6779999999999999,0,1.752,0,1.681,0,1.974,0,1.671,0,1.4390000000000001,0,1.518,0,1.6719999999999999,0]
[null,10074,"Forest Grove, City of",7.3949999999999996,0,8.0570000000000004,0,7.6929999999999996,0,7.9290000000000003,0,9.9109999999999996,0,7.4240000000000004,0,8.6449999999999996,0,4.8449999999999998,0,4.431,0,6.1020000000000003,0,4.6710000000000003,0,3.077,0,7.3949999999999996,0,8.0570000000000004,0,7.6929999999999996,0,7.9290000000000003,0,9.9109999999999996,0,7.4240000000000004,0,8.6449999999999996,0,4.8449999999999998,0,4.431,0,6.1020000000000003,0,4.6710000000000003,0,3.077,0]
[null,10087,"Port Angeles, City of",31.260999999999999,0,26.445,0,20.111999999999998,0,27.709,0,22.663,0,26.97,0,25.707999999999998,0,35.03,0,21.573,0,21.751000000000001,0,22.881,0,21.655999999999999,0,31.260999999999999,0,26.445,0,20.111999999999998,0,27.709,0,22.663,0,26.97,0,25.707999999999998,0,35.03,0,21.573,0,21.751000000000001,0,22.881,0,21.655999999999999,0]
[null,10106,"Clearwater Power",8.1720000000000006,0,7.8970000000000002,0,8.1170000000000009,0,7.91,0,9.8529999999999998,0,8.1769999999999996,0,7.2190000000000003,0,6.0620000000000003,0,3.202,0,3.157,0,3.42,0,4.4240000000000004,0,8.1720000000000006,0,7.8970000000000002,0,8.1170000000000009,0,7.91,0,9.8529999999999998,0,8.1769999999999996,0,7.2190000000000003,0,6.0620000000000003,0,3.202,0,3.157,0,3.42,0,4.4240000000000004,0]
[null,10136,"Douglas Electric Cooperative",8.2430000000000003,0,6.9690000000000003,0,6.8390000000000004,0,6.4969999999999999,0,10.634,0,9.1809999999999992,0,8.6959999999999997,0,6.28,0,4.133,0,4.4390000000000001,0,3.25,0,3.8180000000000001,0,8.2430000000000003,0,6.9690000000000003,0,6.8390000000000004,0,6.4969999999999999,0,10.634,0,9.1809999999999992,0,8.6959999999999997,0,6.28,0,4.133,0,4.4390000000000001,0,3.25,0,3.8180000000000001,0]
[null,10174,"Farmers Elec Coop",0.20699999999999999,0,0.27800000000000002,0,0.19500000000000001,0,0.184,0,0.23200000000000001,0,0.20499999999999999,0,0.23699999999999999,0,0.13300000000000001,0,0.104,0,0.111,0,0.129,0,0.16400000000000001,0,0.20699999999999999,0,0.27800000000000002,0,0.19500000000000001,0,0.184,0,0.23200000000000001,0,0.20499999999999999,0,0.23699999999999999,0,0.13300000000000001,0,0.104,0,0.111,0,0.129,0,0.16400000000000001,0]
[null,10203,"Idaho County L & P",2.294,0,2.335,0,2.3149999999999999,0,2.3069999999999999,0,2.8839999999999999,0,2.335,0,2.0169999999999999,0,1.3839999999999999,0,0.88100000000000001,0,1.014,0,1.2709999999999999,0,0.88400000000000001,0,2.294,0,2.335,0,2.3149999999999999,0,2.3069999999999999,0,2.8839999999999999,0,2.335,0,2.0169999999999999,0,1.3839999999999999,0,0.88100000000000001,0,1.014,0,1.2709999999999999,0,0.88400000000000001,0]
[null,10204,"Idaho Falls Power",13.467000000000001,0,22.826000000000001,0,16.812999999999999,0,13.542999999999999,0,23.565999999999999,0,19.138999999999999,0,13.237,0,6.0659999999999998,0,10.74,0,9.7110000000000003,0,10.093999999999999,0,7.9580000000000002,0,13.467000000000001,0,22.826000000000001,0,16.812999999999999,0,13.542999999999999,0,23.565999999999999,0,19.138999999999999,0,13.237,0,6.0659999999999998,0,10.74,0,9.7110000000000003,0,10.093999999999999,0,7.9580000000000002,0]
[null,10242,"Lost River Elec Coop",1.556,0,2.5619999999999998,0,2.2639999999999998,0,2.109,0,2.7450000000000001,0,2.524,0,1.8640000000000001,0,8.9730000000000008,0,1.9770000000000001,0,1.6339999999999999,0,0.623,0,4.4960000000000004,0,1.556,0,2.5619999999999998,0,2.2639999999999998,0,2.109,0,2.7450000000000001,0,2.524,0,1.8640000000000001,0,8.9730000000000008,0,1.9770000000000001,0,1.6339999999999999,0,0.623,0,4.4960000000000004,0]
[null,10278,"Northern Lights",9.6739999999999995,0,9.6929999999999996,0,7.556,0,9.9589999999999996,0,10.055999999999999,0,7.91,0,6.3739999999999997,0,6.4770000000000003,0,3.9049999999999998,0,3.4209999999999998,0,2.786,0,5.2359999999999998,0,9.6739999999999995,0,9.6929999999999996,0,7.556,0,9.9589999999999996,0,10.055999999999999,0,7.91,0,6.3739999999999997,0,6.4770000000000003,0,3.9049999999999998,0,3.4209999999999998,0,2.786,0,5.2359999999999998,0]
[null,10306,"Pend Oreille County PUD  #1",11.605,0,9.1389999999999993,0,10.423999999999999,0,11.756,0,11.234,0,9.6750000000000007,0,0,0,0,0,0,0,1.7030000000000001,0,2.1429999999999998,0,9.7040000000000006,0,11.605,0,9.1389999999999993,0,10.423999999999999,0,11.756,0,11.234,0,9.6750000000000007,0,0,0,0,0,0,0,1.7030000000000001,0,2.1429999999999998,0,9.7040000000000006,0]
[null,10352,"Skamania County PUD #1",5.7169999999999996,0,5.6550000000000002,0,3.9140000000000001,0,4.9269999999999996,0,6.2729999999999997,0,4.7670000000000003,0,5.44,0,5.0250000000000004,0,2.1480000000000001,0,2.7440000000000002,0,1.397,0,2.7679999999999998,0,5.7169999999999996,0,5.6550000000000002,0,3.9140000000000001,0,4.9269999999999996,0,6.2729999999999997,0,4.7670000000000003,0,5.44,0,5.0250000000000004,0,2.1480000000000001,0,2.7440000000000002,0,1.397,0,2.7679999999999998,0]
[null,10379,"Steilacoom, Town of",2.0099999999999998,0,2.3620000000000001,0,1.4730000000000001,0,1.792,0,2.09,0,1.81,0,1.891,0,1.2509999999999999,0,0.56899999999999995,0,0.871,0,0.70199999999999996,0,0.755,0,2.0099999999999998,0,2.3620000000000001,0,1.4730000000000001,0,1.792,0,2.09,0,1.81,0,1.891,0,1.2509999999999999,0,0.56899999999999995,0,0.871,0,0.70199999999999996,0,0.755,0]
[null,10440,"Wahkiakum County PUD #1",2.64,0,2.9670000000000001,0,2.2450000000000001,0,2.7519999999999998,0,3.0459999999999998,0,2.4510000000000001,0,2.79,0,1.976,0,1.0009999999999999,0,0.57399999999999995,0,0.45700000000000002,0,1.248,0,2.64,0,2.9670000000000001,0,2.2450000000000001,0,2.7519999999999998,0,3.0459999999999998,0,2.4510000000000001,0,2.79,0,1.976,0,1.0009999999999999,0,0.57399999999999995,0,0.45700000000000002,0,1.248,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,0.14899999999999999,0,1.016,0,1.204,0,1.4390000000000001,0,8.8999999999999996E-2,0,0.36499999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14899999999999999,0,1.016,0,1.204,0,1.4390000000000001,0,8.8999999999999996E-2,0,0.36499999999999999,0]
[null,11680,"Weiser, City of",1.1439999999999999,0,1.492,0,1.133,0,1.4039999999999999,0,1.335,0,1.3759999999999999,0,1.2,0,1.228,0,2.3919999999999999,0,1.629,0,2.67,0,2.1219999999999999,0,1.1439999999999999,0,1.492,0,1.133,0,1.4039999999999999,0,1.335,0,1.3759999999999999,0,1.2,0,1.228,0,2.3919999999999999,0,1.629,0,2.67,0,2.1219999999999999,0]
[null,12026,"Jefferson County PUD #1",20.221,0,19.353000000000002,0,19.888000000000002,0,15.131,0,18.797999999999998,0,18.713000000000001,0,16.811,0,14.808,0,7.7619999999999996,0,2.8839999999999999,0,2.415,0,8.6809999999999992,0,20.221,0,19.353000000000002,0,19.888000000000002,0,15.131,0,18.797999999999998,0,18.713000000000001,0,16.811,0,14.808,0,7.7619999999999996,0,2.8839999999999999,0,2.415,0,8.6809999999999992,0]
[null,10298,"PNGC Aggregate",167.59800000000001,0,203.06399999999999,0,143.179,0,168.755,0,227.52199999999999,0,159.56800000000001,0,154.1,0,75.454999999999998,0,38.250999999999998,0,32.799999999999997,0,28.911999999999999,0,62.253,0,167.59800000000001,0,203.06399999999999,0,143.179,0,168.755,0,227.52199999999999,0,159.56800000000001,0,154.1,0,75.454999999999998,0,38.250999999999998,0,32.799999999999997,0,28.911999999999999,0,62.253,0]

{"sheet":"Actuals Rates","index":18,"n_rows":94,"n_cols":20,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Cost Allocation under Tiered Rates"]
[null,"RAMmodel_REP2022.xls"]
[]
[]
[null,"Costs ($000)",2022,2023,"Rate Period",null,null,"Demand (kW)","Demand Rate ($/kW/mo.)","Demand","Load Shaping HLH (MWh)","Load Shaping LLH (MWh)","Load Shaping HLH Rate ($/MWh)","Load Shaping LLH Rate ($/MWh)","Load Shaping","RT1SC HLH","RT1SC LLH","HLH","LLH","MarginalDemand"]
[null,"Composite",2559204.5969711118,2605041.5968466764,5164246.1938177887,null,"2021-10-01",240598.48076923069,{"$f":"IF(Init!$B$27=\"No\",T6,$H$39)","v":9.8699999999999992},2374707.0051923068,-197717.800075423,111102.77494334755,29.92,28.27,-2774841.1306082211,2920790.2645354997,1633134.1562275002,416,328,9.8699999999999992]
[null,"Non-Slice",153612.72516092777,145002.09211784913,298614.8172787769,null,"2021-11-01",311366,{"$f":"IF(Init!$B$27=\"No\",T7,$H$39)","v":10.46},3256888.3600000003,-390111.24178018811,-64236.252998713702,31.71,29.14,-14242271.889232282,3537945.1705555003,2227488.4194209999,400,321,10.46]
[null,"Slice",0,0,0,null,"2021-12-01",662406.60336538462,{"$f":"IF(Init!$B$27=\"No\",T8,$H$39)","v":12.78},8465556.3910096157,280709.1124624426,121448.40271946962,38.76,32.049999999999997,14772706.506203275,3223872.7356785,2419334.9120455002,416,328,12.78]
[null,"Tier 2",46009.386494016624,48974.658380774446,94984.04487479107,null,"2022-01-01",513053.09250000003,{"$f":"IF(Init!$B$27=\"No\",T9,$H$39)","v":11.31},5802630.4761750009,676660.6310354186,475163.32208860043,34.29,25.85,35485664.914194822,2651579.7252024999,2009469.8153045001,400,344,11.31]
[null,"Total Costs",2758826.7086260561,2799018.3473453,5557845.0559713561,null,"2022-02-01",347566.25,{"$f":"IF(Init!$B$27=\"No\",T10,$H$39)","v":11.47},3986584.8875000002,544800.21335585485,297572.08491503354,34.79,28.29,27371913.704896487,2346690.1216629995,1693143.6717284999,384,288,11.47]
[null,null,null,null,null,null,"2022-03-01",549172.0694444445,{"$f":"IF(Init!$B$27=\"No\",T11,$H$39)","v":9.09},4991974.1112500001,117233.02355765394,151909.25664830368,27.57,28.44,7552413.7185622761,2961839.2513114996,1860906.497004,432,311,9.09]
[null,"Adjustments",null,null,null,null,"2022-04-01",504335.39423076925,{"$f":"IF(Init!$B$27=\"No\",T12,$H$39)","v":6.83},3444610.7425961541,237065.11440718954,227947.11666190013,20.71,25.66,10758741.532917254,2307313.6325114998,1436906.3942220001,416,304,6.83]
[null,null,null,null,null,null,"2022-05-01",330867.33999999997,{"$f":"IF(Init!$B$27=\"No\",T13,$H$39)","v":5.36},1773448.9423999998,-809107.61594691791,38570.086242848542,16.28,16.3,-12543579.581857393,3495709.6741295001,1691934.7265655,400,344,5.36]
[null,"Revenues from Rate Pools to Composite Cost Pool",2022,2023,"Rate Period",null,"2022-06-01",524741.7259615385,{"$f":"IF(Init!$B$27=\"No\",T14,$H$39)","v":5.65},2964790.7516826927,-1059927.1537242546,323.41281014848209,17.149999999999999,10.62,-18174316.042327188,3952932.9129210003,1590173.7540925001,416,304,5.65]
[null,"DSI Revenue Credit",-4277.3327999999992,-4277.3327999999992,-8554.6655999999984,null,"2022-07-01",490206.24000000022,{"$f":"IF(Init!$B$27=\"No\",T15,$H$39)","v":12.14},5951103.7536000032,-537766.35472244117,177800.91169557659,36.83,21.36,-16008107.370609991,3505339.3100824999,1757589.469515,400,344,12.14]
[null,"Exchange Revenues",0,0,0,null,"2022-08-01",636317.34722222248,{"$f":"IF(Init!$B$27=\"No\",T16,$H$39)","v":11.83},7527634.2176388921,-390177.78675676213,103370.54898184206,35.869999999999997,26.85,-11220177.970802596,3425259.1536944997,1660955.4979559998,432,312,11.83]
[null,"Unused RHWM Credit Reallocation",-86167.760896540989,-79301.384944645775,-165469.14584118675,null,"2023-02-01",357502.7109375,{"$f":"IF(Init!$B$27=\"No\",T22,$H$39)","v":11.47},4100556.0944531253,565494.24557642278,311507.06012275582,34.79,28.29,28486079.534476511,2346690.1216629995,1693143.6717284999,384,288,11.47]
[null,"Transmission Losses Adjustment Reallocation",-30186.655665504524,-30577.444294714347,-60764.099960218868,null,"2023-07-01",498207.49500000011,{"$f":"IF(Init!$B$27=\"No\",T27,$H$39)","v":12.14},6048238.9893000014,-523002.40519816038,189954.67536540379,36.83,21.36,-15204746.717643222,3505339.3100824999,1757589.469515,400,344,12.14]
[null,"Total",59991.512051311955,60518.875873211866,120510.38792452382,null,"LSTUR",-6.11]
[null,"Non-Slice Revenues, Credits, and Costs",2022,2023,"Rate Period",null,"Annual Demand Rate",9.67]
[null,"NR Revenues from ESS services",0,0,0]
[null,"Non-Slice Tier 2 Rate Design Debit/(Credit)",0,0,0]
[]
[null,"Non-Slice",-305952.01096429036,-268338.61269072641,-574290.62365501677]
[null,"Billing Determinants",2022,2023,"Rate Period"]
[null,"Annual TRM Rates ($000/percent)",2022,2023,"Rate Period"]
[null,"Composite",23786.020315406466,24175.358143952759,23981.008006811629]
[null,"Composite",1982168.3596172053,2014613.1786627297,1998417.3339009692]
[null,"Tier 2 Short Term",34.39,32.99,33.654742215524379]
[]
[null,"IP Load, Oct-Sep, MWh",105119.99999999999,105119.99999999999]
[null,"sum of SSL, Dec-Sep, MWh",35237040.670358315,35388353.268864192]
[null,"IP Load, Dec-Sep, MWh",87539.999999999985,87539.999999999985]

{"sheet":"Forecast Rates","index":19,"n_rows":83,"n_cols":20,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Cost Allocation under Tiered Rates"]
[null,"RAMmodel_RAM2024 12.2.2022"]
[]
[]
[null,"Costs ($000)",2024,2025,"Rate Period",null,null,"Demand (kW)","Demand Rate ($/kW/mo.)","Demand","Load Shaping HLH (MWh)","Load Shaping LLH (MWh)","Load Shaping HLH Rate ($/MWh)","Load Shaping LLH Rate ($/MWh)","Load Shaping","RT1SC HLH","RT1SC LLH","HLH","LLH"]
[null,"Composite",2696652.3956625951,2750890.8080367078,5447543.2036993029,null,"2023-10-01",273472.96105769213,{"$f":"IF(Init!$B$27=\"No\",T6,$H$39)","v":10.37},2835914.6061682673,195370.04689857623,146771.73678752771,47.71,32.909999999999997,14151362.795208609,2552444.0360000003,1666359.7254999999,416,328,10.37]
[null,"Non-Slice",273682.28036175208,261470.94395638982,535153.22431814193,null,"2023-11-01",339133.43999999959,{"$f":"IF(Init!$B$27=\"No\",T7,$H$39)","v":8.75},2967417.5999999964,-64109.15323564424,102091.17924406216,40.299999999999997,31.39,621043.24107464869,3264487.3280000002,2115878.6310000001,400,321,8.75]
[null,"Slice",0,0,0,null,"2023-12-01",610434.96499999985,{"$f":"IF(Init!$B$27=\"No\",T8,$H$39)","v":13.39},8173724.1813499983,165559.67490049181,376171.41360737744,61.63,52.69,30023914.547090024,3520485.7390000001,2285993.696,400,344,13.39]
[null,"Tier 2",114786.93521434406,205792.00636250814,320578.94157685223,null,"2024-01-01",590110.05384615366,{"$f":"IF(Init!$B$27=\"No\",T9,$H$39)","v":10.84},6396792.9836923052,111159.87257807786,332597.545075292,49.88,36.729999999999997,17760962.274809998,3735691.7149999999,2298138.0290000001,416,328,10.84]
[null,"Total Costs",3085121.611238691,3218153.7583556059,6303275.3695942964,null,"2024-02-01",399433.72750000021,{"$f":"IF(Init!$B$27=\"No\",T10,$H$39)","v":10.93},4365810.6415750021,36539.966681057907,271724.09202330082,50.32,42.01,13253820.229289699,3299995.8789999997,1889901.959,400,296,10.93]
[null,null,null,null,null,null,"2024-03-01",533489.99807692284,{"$f":"IF(Init!$B$27=\"No\",T11,$H$39)","v":7.62},4065193.7853461523,-122838.85971213591,26448.751531956848,35.07,35.840000000000003,-3360035.5551992729,3449919.1129999999,2216421.7779999999,416,327,7.62]
[null,"Adjustments",null,null,null,null,"2024-04-01",598648.80048076948,{"$f":"IF(Init!$B$27=\"No\",T12,$H$39)","v":4.43},2652014.1861298084,44514.395931232473,69047.560205755522,20.420000000000002,21.67,2405244.5945744896,2722407.7774999999,1750213.4617499998,416,304,4.43]
[null,null,null,null,null,null,"2024-05-01",431526.31538461527,{"$f":"IF(Init!$B$27=\"No\",T13,$H$39)","v":3.95},1704528.9457692304,-586407.48820815352,-295896.70003131928,18.21,16.34,-15513432.438782234,3371816.8480000002,2177069.1584999999,416,328,3.95]
[null,"Revenues from Rate Pools to Composite Cost Pool",2024,2025,"Rate Period",null,"2024-06-01",573243.16999999969,{"$f":"IF(Init!$B$27=\"No\",T14,$H$39)","v":3.88},2224183.4995999988,-726747.48090725928,-321859.3575098546,17.87,10.33,-16311784.646889521,3560007.926,2109275.0545000001,400,320,3.88]
[null,"DSI Revenue Credit",-3998.3011200000001,-3987.3767999999995,-7985.6779200000001,null,"2024-07-01",674854.16201923077,{"$f":"IF(Init!$B$27=\"No\",T15,$H$39)","v":12.08},8152238.2771923076,-82673.528895733034,132443.97326043568,55.6,36.92,293183.28617252875,3067031.764,1854722.6274999999,416,328,12.08]
[null,"New Resource Revenues",-0.83895508310304767,-0.84078149147612335,-1.679736574579171,null,"2024-09-01",414503.70989583316,{"$f":"IF(Init!$B$27=\"No\",T17,$H$39)","v":12.75},5284922.3011718728,50115.643948243989,107529.44944070841,58.7,44.18,7692439.3760524197,2614938.2740000002,1763369.1040000001,384,336,12.75]
[null,"Unused RHWM Credit Reallocation",-98789.345122210943,-86643.867162749826,-185433.21228496078,null,"2025-02-01",381422.51145833312,{"$f":"IF(Init!$B$27=\"No\",T22,$H$39)","v":10.93},4168948.0502395807,83554.896917509119,300296.85519329895,50.32,42.01,16819953.299559548,3186982.0389999999,1833395.0390000001,384,288,10.93]
[null,"Composite Tier 2 RSS Revenue Debit/(Credit)",-202.8234384000001,-380.03420399999987,-582.85764240000003,null,"2025-05-01",454232.12259615381,{"$f":"IF(Init!$B$27=\"No\",T25,$H$39)","v":3.95},1794216.8842548076,-583431.16010144167,-294847.35404638434,18.21,16.34,-15442087.190565173,3371816.8480000002,2177069.1584999999,416,328,3.95]
[null,null,null,null,null,null,"2025-09-01",484316.23250000004,{"$f":"IF(Init!$B$27=\"No\",T29,$H$39)","v":12.75},6175031.9643750004,77552.126506216649,86840.197800644208,58.7,44.18,8388909.7647473775,2614938.2740000002,1763369.1040000001,400,320,12.75]
[null,null,null,null,null,null,"Tier 2 Load Shaping Flat Block",39.674672822617424]
[null,"Secondary Revenue",-638012.82385864481,-575151.80315591989,-1213164.6270145648,null,"Embedded Cost of Capacity",5.92]
[null,"Balancing Augmentation Adjustment Reallocation",2358.4355119474822,5791.9217670342941,8150.3572789817763]
[null,"Demand Revenue",-60246.80403210604,-62636.256156872274,-122883.06018897831]
[]
[]
[null,"Tier 2",114786.93521434406,205792.00636250814,320578.94157685223]
[null,"Total Costs",2116434.618949329,2301936.5520098214,4418371.1709591504]
[]
[]
[null,"Non-Slice",-384314.92024224991,-345431.85216110729,-364823]
[null,"Tier 2 Short Term",63.83,60.25,61.495772306393967]
[null,"Tier 2 Load Growth",63.83,60.25,62.04]
[null,"Tier 2 Vintage 3",0,0,0]

{"sheet":"TOCA_Actuals","index":20,"n_rows":137,"n_cols":14,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,null,null,"TOCA_YR1","TOCA_YR2","NSTOCA_YR1","NSTOCA_YR2","Slice_YR1","Slice_YR2"]
[null,"BESID","Preference Customer","TOCA 2022","TOCA 2023","Non-Slice TOCA 2022","Non-Slice TOCA 2023","Slice Percentage 2022","Slice Percentage 2023","RHWM","TOCA Load 2022*","TOCA Load 2023*"]
[null,10005,"Alder Mutual",7.7600000000000002E-5,7.7600000000000002E-5,7.7600000000000002E-5,7.7600000000000002E-5,0,0,0.52300000000000002,{"$f":"ROUND(D3*SUM($J$3:$J$136),3)","v":0.52300000000000002},{"$f":"ROUND(E3*SUM($J$3:$J$136),3)","v":0.52300000000000002},{"$f":"+VLOOKUP($B3,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D3","v":0},{"$f":"+VLOOKUP($B3,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E3","v":0}]
[null,10015,"Asotin County PUD #1",8.1199999999999995E-5,8.1199999999999995E-5,8.1199999999999995E-5,8.1199999999999995E-5,0,0,0.54700000000000004,{"$f":"ROUND(D4*SUM($J$3:$J$136),3)","v":0.54700000000000004},0.54700000000000004,{"$f":"+VLOOKUP($B4,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D4","v":0},{"$f":"+VLOOKUP($B4,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E4","v":0}]
[null,10024,"Benton County PUD #1",2.8472600000000001E-2,2.84517E-2,1.47934E-2,1.4772499999999999E-2,1.3679200000000001E-2,1.3679200000000001E-2,191.661,191.80199999999999,191.661,{"$f":"+VLOOKUP($B5,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D5","v":2.9599999999997684E-5},{"$f":"+VLOOKUP($B5,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E5","v":5.0499999999998463E-5}]
[null,10025,"Benton REA",8.4480000000000006E-3,8.4480000000000006E-3,8.4480000000000006E-3,8.4480000000000006E-3,0,0,56.908999999999999,56.908999999999999,56.908999999999999,{"$f":"+VLOOKUP($B6,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D6","v":0},{"$f":"+VLOOKUP($B6,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E6","v":0}]
[null,10027,"Big Bend Elec Coop",8.6654000000000002E-3,8.6654000000000002E-3,8.6654000000000002E-3,8.6654000000000002E-3,0,0,58.372999999999998,58.372999999999998,58.372999999999998,{"$f":"+VLOOKUP($B7,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D7","v":0},{"$f":"+VLOOKUP($B7,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E7","v":0}]
[null,10029,"Blachly Lane Elec Coop",2.4945000000000002E-3,2.4945000000000002E-3,2.4945000000000002E-3,2.4945000000000002E-3,0,0,16.803999999999998,16.803999999999998,16.803999999999998,{"$f":"+VLOOKUP($B8,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D8","v":0},{"$f":"+VLOOKUP($B8,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E8","v":0}]
[null,10044,"Canby, City of",2.8758999999999998E-3,2.8758999999999998E-3,2.8758999999999998E-3,2.8758999999999998E-3,0,0,19.373000000000001,19.373000000000001,19.373000000000001,{"$f":"+VLOOKUP($B9,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D9","v":0},{"$f":"+VLOOKUP($B9,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E9","v":0}]
[null,10046,"Central Electric Coop",1.15905E-2,1.15905E-2,1.15905E-2,1.15905E-2,0,0,78.078000000000003,78.078000000000003,78.078000000000003,{"$f":"+VLOOKUP($B10,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D10","v":0},{"$f":"+VLOOKUP($B10,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E10","v":0}]
[null,10047,"Central Lincoln PUD",2.21856E-2,2.21856E-2,2.21856E-2,2.21856E-2,0,0,149.44999999999999,149.44999999999999,149.44999999999999,{"$f":"+VLOOKUP($B11,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D11","v":0},{"$f":"+VLOOKUP($B11,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E11","v":0}]
[null,10055,"Albion, City of",5.6400000000000002E-5,5.6400000000000002E-5,5.6400000000000002E-5,5.6400000000000002E-5,0,0,0.38,0.38,0.38,{"$f":"+VLOOKUP($B12,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D12","v":0},{"$f":"+VLOOKUP($B12,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E12","v":0}]
[null,10057,"Ashland, City of",2.9654E-3,2.9654E-3,2.9654E-3,2.9654E-3,0,0,20.097000000000001,19.975999999999999,19.975999999999999,{"$f":"+VLOOKUP($B13,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D13","v":0},{"$f":"+VLOOKUP($B13,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E13","v":0}]
[null,10059,"Bandon, City of",1.0816999999999999E-3,1.0816999999999999E-3,1.0816999999999999E-3,1.0816999999999999E-3,0,0,7.2869999999999999,7.2869999999999999,7.2869999999999999,{"$f":"+VLOOKUP($B14,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D14","v":0},{"$f":"+VLOOKUP($B14,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E14","v":0}]
[null,10061,"Blaine, City of",1.2385E-3,1.2385E-3,1.2385E-3,1.2385E-3,0,0,8.343,8.343,8.343,{"$f":"+VLOOKUP($B15,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D15","v":0},{"$f":"+VLOOKUP($B15,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E15","v":0}]
[null,10067,"Cheney, City of",2.2398000000000001E-3,2.2398000000000001E-3,2.2398000000000001E-3,2.2398000000000001E-3,0,0,15.087999999999999,15.087999999999999,15.087999999999999,{"$f":"+VLOOKUP($B20,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D20","v":0},{"$f":"+VLOOKUP($B20,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E20","v":0}]
[null,10074,"Forest Grove, City of",3.7783000000000001E-3,3.7783000000000001E-3,3.7783000000000001E-3,3.7783000000000001E-3,0,0,25.452000000000002,25.452000000000002,25.452000000000002,{"$f":"+VLOOKUP($B25,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D25","v":0},{"$f":"+VLOOKUP($B25,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E25","v":0}]
[null,10087,"Port Angeles, City of",6.4443E-3,8.3526999999999994E-3,6.4443E-3,8.3526999999999994E-3,0,0,81.539000000000001,43.411000000000001,56.267000000000003,{"$f":"+VLOOKUP($B34,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D34","v":1.9083999999999993E-3},{"$f":"+VLOOKUP($B34,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E34","v":0}]
[null,10106,"Clearwater Power",3.3814000000000001E-3,3.3814000000000001E-3,3.3814000000000001E-3,3.3814000000000001E-3,0,0,22.777999999999999,22.777999999999999,22.777999999999999,{"$f":"+VLOOKUP($B43,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D43","v":0},{"$f":"+VLOOKUP($B43,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E43","v":0}]
[null,10136,"Douglas Electric Cooperative",2.6250000000000002E-3,2.6250000000000002E-3,2.6250000000000002E-3,2.6250000000000002E-3,0,0,17.683,17.683,17.683,{"$f":"+VLOOKUP($B52,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D52","v":0},{"$f":"+VLOOKUP($B52,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E52","v":0}]
[null,10174,"Farmers Elec Coop",7.1799999999999997E-5,7.1799999999999997E-5,7.1799999999999997E-5,7.1799999999999997E-5,0,0,0.48399999999999999,0.48399999999999999,0.48399999999999999,{"$f":"+VLOOKUP($B61,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D61","v":0},{"$f":"+VLOOKUP($B61,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E61","v":0}]
[null,10203,"Idaho County L & P",8.7989999999999997E-4,8.7989999999999997E-4,8.7989999999999997E-4,8.7989999999999997E-4,0,0,5.9269999999999996,5.9269999999999996,5.9269999999999996,{"$f":"+VLOOKUP($B70,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D70","v":0},{"$f":"+VLOOKUP($B70,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E70","v":0}]
["*",10204,"Idaho Falls Power",1.1265600000000001E-2,1.1265600000000001E-2,5.7763000000000007E-3,5.7763000000000007E-3,5.4892999999999999E-3,5.4892999999999999E-3,75.888999999999996,75.888999999999996,75.888999999999996,{"$f":"+VLOOKUP($B71,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D71","v":-1.9107000000000013E-3},{"$f":"+VLOOKUP($B71,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E71","v":-1.9042E-3}]
[null,10242,"Lost River Elec Coop",1.3489000000000001E-3,1.3489000000000001E-3,1.3489000000000001E-3,1.3489000000000001E-3,0,0,9.0869999999999997,9.0869999999999997,9.0869999999999997,{"$f":"+VLOOKUP($B80,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D80","v":0},{"$f":"+VLOOKUP($B80,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E80","v":0}]
[null,10278,"Northern Lights",5.0876000000000003E-3,5.0876000000000003E-3,5.0876000000000003E-3,5.0876000000000003E-3,0,0,34.271999999999998,34.271999999999998,34.271999999999998,{"$f":"+VLOOKUP($B89,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D89","v":0},{"$f":"+VLOOKUP($B89,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E89","v":0}]
["*",10306,"Pend Oreille County PUD  #1",3.4841999999999998E-3,3.6489999999999999E-3,3.4841999999999998E-3,3.6489999999999999E-3,0,0,24.581,23.471,24.581,{"$f":"+VLOOKUP($B98,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D98","v":-3.4841999999999998E-3},{"$f":"+VLOOKUP($B98,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E98","v":-3.6489999999999999E-3}]
[null,10352,"Skamania County PUD #1",2.2523999999999999E-3,2.2523999999999999E-3,2.2523999999999999E-3,2.2523999999999999E-3,0,0,15.173,15.173,15.173,{"$f":"+VLOOKUP($B107,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D107","v":0},{"$f":"+VLOOKUP($B107,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E107","v":0}]
[null,10379,"Steilacoom, Town of",6.7500000000000004E-4,6.7829999999999995E-4,6.7500000000000004E-4,6.7829999999999995E-4,0,0,4.5869999999999997,4.5469999999999997,4.569,{"$f":"+VLOOKUP($B116,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D116","v":0},{"$f":"+VLOOKUP($B116,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E116","v":0}]
[null,10440,"Wahkiakum County PUD #1",7.0879999999999999E-4,7.0879999999999999E-4,7.0879999999999999E-4,7.0879999999999999E-4,0,0,4.7750000000000004,4.7750000000000004,4.7750000000000004,{"$f":"+VLOOKUP($B125,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D125","v":0},{"$f":"+VLOOKUP($B125,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E125","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",2.4467E-3,2.4467E-3,2.4467E-3,2.4467E-3,0,0,16.481999999999999,16.481999999999999,16.481999999999999,{"$f":"+VLOOKUP($B134,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D134","v":0},{"$f":"+VLOOKUP($B134,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E134","v":0}]
[null,11680,"Weiser, City of",8.9619999999999999E-4,8.9619999999999999E-4,8.9619999999999999E-4,8.9619999999999999E-4,0,0,6.0369999999999999,6.0369999999999999,6.0369999999999999,{"$f":"+VLOOKUP($B135,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D135","v":0},{"$f":"+VLOOKUP($B135,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E135","v":0}]
[null,12026,"Jefferson County PUD #1",6.3968000000000002E-3,6.3968000000000002E-3,6.3968000000000002E-3,6.3968000000000002E-3,0,0,43.091000000000001,43.091000000000001,43.091000000000001,{"$f":"+VLOOKUP($B136,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D136","v":0},{"$f":"+VLOOKUP($B136,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E136","v":0}]
["*",10298,"PNGC Aggregate",6.1593500000000002E-2,8.5216300000000009E-2,6.1593500000000002E-2,8.5216300000000009E-2,0,0,574.51300000000003,414.916,574.048,{"$f":"+VLOOKUP($B137,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D137","v":0},{"$f":"+VLOOKUP($B137,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E137","v":-2.3622800000000006E-2}]

{"sheet":"LSTU_22","index":21,"n_rows":128,"n_cols":18,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[]
["Preference Customer","BES ID","RDC #","TOCA","RHWM Load (aMW)","TOCA Load (aMW)","Above RHWM Load (aMW)","RHWM Load Energy (kWh)","TOCA Load (kWh)","Above RHWM Load Energy (kWh)","Above Forecast Amount (kWh)","Actual Annual T1 Load Estimate (kWh)","Annual Deviation (kWh)","Credit BD","Charge BD","Special Implementation BD","Total BD","LSTU Result"]
["Albion, City of",10055,13000,5.6400000000000002E-5,0.38,0.38,0,3328800,3328800,0,0,3980874,652074,0,0,0,0,0]
["Alder Mutual Light Company",10005,13001,7.7600000000000002E-5,0.52300000000000002,0.52300000000000002,0,4581480,4581480,0,0,6099590,1518110,0,0,0,0,0]
["Ashland, City of",10057,13002,2.9654E-3,20.097000000000001,19.975999999999999,0,176049720,174989760,0,1059960,167899140,-7090620,0,7090620,0,7090620,-41126]
["Asotin County PUD # 1",10015,13003,8.1199999999999995E-5,0.54700000000000004,0.54700000000000004,0,4791720,4791720,0,0,4324563,-467157,0,467157,0,467157,-2710]
["Bandon, City of",10059,13004,1.0816999999999999E-3,7.2869999999999999,7.2869999999999999,0,63834120,63834120,0,0,70526097,6691977,0,0,0,0,0]
["Benton REA",10025,13006,8.4480000000000006E-3,56.908999999999999,56.908999999999999,9.7569999999999997,498522840,498522840,85471320,0,540211690,41688850,0,0,0,0,0]
["Big Bend Electric Cooperative Inc",10027,13007,8.6654000000000002E-3,58.372999999999998,58.372999999999998,7.8970000000000002,511347480,511347480,69177720,0,501437416,-9910064,0,0,0,0,0]
["Blachly Lane Electric Cooperative",10029,"PNGC",2.4945000000000002E-3,16.803999999999998,16.803999999999998,5.1100000000000003,147203040,147203040,44763600,0,147039659,-163381,0,0,0,0,0]
["Blaine, City of",10061,13009,1.2385E-3,8.343,8.343,1.0900000000000001,73084680,73084680,9548400,0,77140692,4056012,0,0,0,0,0]
["Bonners Ferry, City of",10062,13010,7.5319999999999998E-4,5.0739999999999998,5.0739999999999998,2.0960000000000001,44448240,44448240,18360960,0,32728083,-11720157,0,0,0,0,0]
["Burley, City of",10064,13011,1.9916000000000001E-3,13.416,13.416,0,117524160,117524160,0,0,128462649,10938489,0,0,0,0,0]
["Canby Utility Board",10044,13012,2.8758999999999998E-3,19.373000000000001,19.373000000000001,2.625,169707480,169707480,22995000,0,169626869,-80611,0,0,0,0,0]
["Cascade Locks, City of",10065,13013,3.367E-4,2.2679999999999998,2.2679999999999998,2.0960000000000001,19867680,19867680,18360960,0,19476408,-391272,0,0,0,0,0]
["Chewelah, City of",10068,13018,3.8430000000000002E-4,2.6419999999999999,2.589,0,23143920,22679640,0,464280,21525860,-1153780,0,1153780,0,1153780,-6692]
["Columbia REA",10113,13026,5.3375000000000002E-3,35.954999999999998,35.954999999999998,6.5129999999999999,314965800,314965800,57053880,0,314216593,-749207,0,0,0,0,0]
["Drain, City of",10071,13034,2.7109999999999998E-4,1.8260000000000001,1.8260000000000001,0,15995760,15995760,0,0,16967530,971770,0,0,0,0,0]
["Fall River Rural Electric Cooperative",10173,"PNGC",4.6914000000000001E-3,31.603000000000002,31.603000000000002,6.6950000000000003,276842280,276842280,58648200,0,322646048,45803768,0,0,0,0,0]
["Hermiston, City of",10597,13052,1.8270000000000001E-3,12.340999999999999,12.307,0,108107160,107809320,0,297840,108219181,409861,-297840,0,0,-297840,1727]
["Lane Electric Cooperative Inc.",10236,"PNGC",4.0645000000000004E-3,27.760999999999999,27.38,0,243186360,239848800,0,3337560,262568545,22719745,-3337560,0,0,-3337560,19358]
["Lower Valley Energy",10244,13066,1.2183299999999999E-2,82.070999999999998,82.070999999999998,16.067,718941960,718941960,140746920,0,771100901,52158941,0,0,0,0,0]
["Minidoka, City of",10082,13074,1.4100000000000001E-5,0.113,9.5000000000000001E-2,0,989880,832200,0,157680,1103503,271303,-157680,0,0,-157680,915]
["Northern Lights Inc.",10278,"PNGC",5.0876000000000003E-3,34.271999999999998,34.271999999999998,4.1870000000000003,300222720,300222720,36678120,0,339128098,38905378,0,0,0,0,0]
["Plummer, City of",10086,13092,5.5860000000000003E-4,3.7629999999999999,3.7629999999999999,0,32963880,32963880,0,0,34439250,1475370,0,0,0,0,0]
["Rupert, City of",10091,13099,1.3343000000000001E-3,8.9879999999999995,8.9879999999999995,0,78734880,78734880,0,0,83410091,4675211,0,0,0,0,0]
["Surprise Valley Electrification Corp",10369,13110,2.3268E-3,15.673999999999999,15.673999999999999,1.4750000000000001,137304240,137304240,12921000,0,159340727,22036487,0,0,0,0,0]
["U.S. DOE Albany Research Center (NETL)",10406,13120,6.4900000000000005E-5,0.437,0.437,0,3828120,3828120,0,0,6187480,2359360,0,0,0,0,0]
["Vera Irrigation District",10434,13126,3.8455E-3,25.905000000000001,25.905000000000001,1.415,226927800,226927800,12395400,0,229316200,2388400,0,0,0,0,0]
["Sum of all Customer RHWM",6736.3610000000044,"aMW"]
["Total hours in FY2022",8760,"hours"]
["LSTU Rate",-5.7999999999999996E-3,"$/kWh"]
["Blue shade indicates data entry"]

{"sheet":"LSTU_23","index":22,"n_rows":128,"n_cols":18,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[]
["Preference Customer","BES ID","RDC #","TOCA","RHWM Load (aMW)","TOCA Load (aMW)","Above RHWM Load (aMW)","RHWM Load Energy (kWh)","TOCA Load (kWh)","Above RHWM Load Energy (kWh)","Above Forecast Amount (kWh)","Actual Annual T1 Load Estimate (kWh)","Annual Deviation (kWh)","Credit BD","Charge BD","Special Implementation BD","Total BD","LSTU Result"]
["Albion, City of",10055,13000,5.6400000000000002E-5,0.38,0.38,0,3328800,3328800,0,0,4198656,869856,0,0,0,0,0]
["Alder Mutual Light Company",10005,13001,7.7600000000000002E-5,0.52300000000000002,0.52300000000000002,0,4581480,4581480,0,0,4665321,83841,0,0,0,0,0]
["Ashland, City of",10057,13002,2.9654E-3,20.097000000000001,19.975999999999999,0,176049720,174989760,0,1059960,155682551,-19307209,0,19307209,0,19307209,34946]
["Asotin County PUD # 1",10015,13003,8.1199999999999995E-5,0.54700000000000004,0.54700000000000004,0,4791720,4791720,0,0,4812002,20282,0,0,0,0,0]
["Bandon, City of",10059,13004,1.0816999999999999E-3,7.2869999999999999,7.2869999999999999,0,63834120,63834120,0,0,72880347,9046227,0,0,0,0,0]
["Benton REA",10025,13006,8.4480000000000006E-3,56.908999999999999,56.908999999999999,10.446,498522840,498522840,91506960,0,567252661,68729821,0,0,0,0,0]
["Big Bend Electric Cooperative Inc",10027,13007,8.6654000000000002E-3,58.372999999999998,58.372999999999998,8.2129999999999992,511347480,511347480,71945880,0,540801629,29454149,0,0,0,0,0]
["Blachly Lane Electric Cooperative",10029,"PNGC",2.4945000000000002E-3,16.803999999999998,16.803999999999998,5.5449999999999999,147203040,147203040,48574200,0,148008652,805612,0,0,0,0,0]
["Blaine, City of",10061,13009,1.2385E-3,8.343,8.343,1.101,73084680,73084680,9644760,0,75999874,2915194,0,0,0,0,0]
["Bonners Ferry, City of",10062,13010,7.5319999999999998E-4,5.0739999999999998,5.0739999999999998,2.1920000000000002,44448240,44448240,19201920,0,43884035,-564205,0,0,0,0,0]
["Burley, City of",10064,13011,1.9916000000000001E-3,13.416,13.416,0,117524160,117524160,0,0,151579755,34055595,0,0,0,0,0]
["Canby Utility Board",10044,13012,2.8758999999999998E-3,19.373000000000001,19.373000000000001,2.7170000000000001,169707480,169707480,23800920,0,173596035,3888555,0,0,0,0,0]
["Cascade Locks, City of",10065,13013,3.367E-4,2.2679999999999998,2.2679999999999998,2.12,19867680,19867680,18571200,0,21764947,1897267,0,0,0,0,0]
["Chewelah, City of",10068,13018,3.8509999999999998E-4,2.6419999999999999,2.5939999999999999,0,23143920,22723440,0,420480,22178380,-545060,0,545060,0,545060,987]
["Columbia REA",10113,13026,5.3375000000000002E-3,35.954999999999998,35.954999999999998,6.9269999999999996,314965800,314965800,60680520,0,338941198,23975398,0,0,0,0,0]
["Drain, City of",10071,13034,2.7109999999999998E-4,1.8260000000000001,1.8260000000000001,0,15995760,15995760,0,0,17765540,1769780,0,0,0,0,0]
["Fall River Rural Electric Cooperative",10173,"PNGC",4.6914000000000001E-3,31.603000000000002,31.603000000000002,7.2290000000000001,276842280,276842280,63326040,0,336069302,59227022,0,0,0,0,0]
["Hermiston, City of",10597,13052,1.828E-3,12.340999999999999,12.314,0,108107160,107870640,0,236520,114372052,6501412,-236520,0,0,-236520,-428]
["Lane Electric Cooperative Inc.",10236,"PNGC",4.0645000000000004E-3,27.760999999999999,27.38,0,243186360,239848800,0,3337560,268456559,28607759,-3337560,0,0,-3337560,-6041]
["Lower Valley Energy",10244,13066,1.2183299999999999E-2,82.070999999999998,82.070999999999998,17.401,718941960,718941960,152432760,0,822295879,103353919,0,0,0,0,0]
["Minidoka, City of",10082,13074,1.4100000000000001E-5,0.113,9.5000000000000001E-2,0,989880,832200,0,157680,1054521,222321,-157680,0,0,-157680,-285]
["Northern Lights Inc.",10278,"PNGC",5.0876000000000003E-3,34.271999999999998,34.271999999999998,4.7370000000000001,300222720,300222720,41496120,0,356847938,56625218,0,0,0,0,0]
["Plummer, City of",10086,13092,5.5860000000000003E-4,3.7629999999999999,3.7629999999999999,0,32963880,32963880,0,0,32858940,-104940,0,104940,0,104940,190]
["Rupert, City of",10091,13099,1.3343000000000001E-3,8.9879999999999995,8.9879999999999995,0,78734880,78734880,0,0,86106066,7371186,0,0,0,0,0]
["Surprise Valley Electrification Corp",10369,13110,2.3268E-3,15.673999999999999,15.673999999999999,1.4750000000000001,137304240,137304240,12921000,0,138001674,697434,0,0,0,0,0]
["U.S. DOE Albany Research Center (NETL)",10406,13120,6.4900000000000005E-5,0.437,0.437,0,3828120,3828120,0,0,6444445,2616325,0,0,0,0,0]
["Vera Irrigation District",10434,13126,3.8455E-3,25.905000000000001,25.905000000000001,1.484,226927800,226927800,12999840,0,238844772,11916972,0,0,0,0,0]
["Sum of all Customer RHWM",6736.3610000000044,"aMW"]
["Total hours in FY2023",8760,"hours"]
["LSTU Rate",1.81E-3,"$/kWh"]
["Blue shade indicates data entry"]

{"sheet":"ALF_TRLdata","index":23,"n_rows":161793,"n_cols":13,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Key","FY","Type","Product","ModelID","Description",null,"BESNumber","SubID","DT","READING_WITHLOSS","READING_NOLOSS"]
[{"$f":"+H2&\"_\"&D2&\"_\"&DATE(YEAR(J2),MONTH(J2),1)","v":"10000_CP_44470"},2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2021-10-01",21.126999999999999,21.126999999999999]
[{"$f":"+H3&\"_\"&D3&\"_\"&DATE(YEAR(J3),MONTH(J3),1)","v":"10000_CP_44501"},2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2021-11-01",0.35099999999999998,0.35099999999999998]
["10000_CP_44531",2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2021-12-01",0.375,0.375]
["10000_CP_44562",2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2022-01-01",0.38100000000000001,0.38100000000000001]
["10000_CP_44593",2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2022-02-01",0.38800000000000001,0.38800000000000001]
["10000_CP_44621",2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2022-03-01",0.34499999999999997,0.34499999999999997]
["10000_CP_44652",2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2022-04-01",28.434999999999999,28.434999999999999]
["10000_CP_44682",2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2022-05-01",50.326999999999998,50.326999999999998]
["10000_CP_44713",2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2022-06-01",67.322999999999993,67.322999999999993]
["10000_CP_44743",2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2022-07-01",67.962000000000003,67.962000000000003]
["10000_CP_44774",2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2022-08-01",56.526000000000003,56.526000000000003]
["10000_CP_44805",2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2022-09-01",55.997,55.997]
["10000_CP_44835",2023,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2022-10-01",26.666,26.666]
["10000_CP_44866",2023,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2022-11-01",0.36799999999999999,0.36799999999999999]
["10190_CP_44896",2023,"Actual","CP","10190-TRL","",null,10190,"TR","2022-12-01",14.038,14.038,"x"]
["10086_TTSL_45108",2023,"Actual","TTSL","10086_DP0997","",null,10086,"TR","2023-07-01",2.9,2.9]
["10426_CP_46296",2026,"Forecast","CP","10426-Tlobl","US DOE Richland Total Obligation",null,"10426","OBL","2026-10-01",47.06,47.06]
["10177_CP_45536",2024,"Forecast","CP","10177","",null,"10177","TR","2024-09-01",14.531000000000001,14.484]
["10376_CP_46813",2028,"Forecast","CP","10376","",null,"10376","TR","2028-03-01",110.565,109.994]
["10352_HLHEnergy_45200",2023,"Actual","HLHEnergy","10352","",null,"10352","OBL","2023-10-01",6612.1040000000003,6559.6379999999999]
["10116_HLHEnergy_49065",2034,"Forecast","HLHEnergy","10116_DP0649","",null,"10116","TR","2034-05-01",97.355999999999995,91.777000000000001]
["10331_HLHEnergy_46327",2026,"Forecast","HLHEnergy","10331","",null,"10331","TR","2026-11-01",7987.8810000000003,7987.8810000000003]
["10070_LLHEnergy_46784",2028,"Forecast","LLHEnergy","10070_DP0171","",null,"10070","OBL","2028-02-01",134.108,125.958]
["10258_LLHEnergy_47696",2030,"Forecast","LLHEnergy","10258-NR2","Mission Valley Obligation",null,"10258","OBL","2030-08-01",10957.306,10954.598]
["10279_LLHEnergy_45839",2025,"Forecast","LLHEnergy","10279","",null,"10279","TR","2025-07-01",71003.476999999999,70717.983999999997]
["10044_TTSL_45323",2024,"Forecast","TTSL","10044","",null,"10044","OBL","2024-02-01",34.765999999999998,34.710999999999999]
["10203_TTSL_45870",2025,"Forecast","TTSL","10203-NR2","Idaho County L&P Obligation",null,"10203","OBL","2025-08-01",7.577,7.5890000000000004]
["10502_TTSL_46419",2027,"Forecast","TTSL","10502","",null,"10502","OBL","2027-02-01",17.21,17.023]
["10204_TTSL_45292",2024,"Actual","TTSL","10204","",null,"10204","TR","2024-01-01",140.11099999999999,139.51]
["13927_TTSL_49126",2034,"Forecast","TTSL","13927_DP4472","Kalispel Tribal Utility",null,"13927","TR","2034-07-01",6.1079999999999997,6.1079999999999997]
["13927_TTSL_49157",2034,"Forecast","TTSL","13927_DP4472","Kalispel Tribal Utility",null,"13927","TR","2034-08-01",6.282,6.282]
["13927_TTSL_49188",2034,"Forecast","TTSL","13927_DP4472","Kalispel Tribal Utility",null,"13927","TR","2034-09-01",5.6189999999999998,5.6189999999999998]

{"sheet":"BillingActual_CSP","index":24,"n_rows":113,"n_cols":26,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Lookup all T1 load (LF and Block portion)"]
["Change the \"Billing Date - From\" filter (Date Filters >> Between) to reflect the last closed calendar year, e.g. 1/1/16 to 12/31/16"]
["Product codes:",61601]
[1,2,3,4,5,6,7,8,9,10,11,12,13]
["Product Code","61601",null,"RIS CODE 61601 Customer System Peak kW"]
["Fiscal Year","(Multiple Items)"]
[]
["Quantity Billing",null,"Period Begin Date"]
["Customer ID","Customer Name","2021-10-01",{"$f":"+EOMONTH(C9,0)+1","v":"2021-11-01"},{"$f":"+EOMONTH(D9,0)+1","v":"2021-12-01"},"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01"]
[10005,"Alder Mutual Light Company",1051,1154,1589,1344,1545,1289,1247,956,720,769,733,629,916,1324,1678,1431,1372,724,663,418,364,406,462,413]
[10015,"Asotin County PUD No 1",1392,1565,1215,1187,1205,1096,1184,1743,1872,2326,2808,2398,1833,1074,1189,1210,1185,1190,1257,1944,2751,2744,2888,1968]
[10025,"Benton Rural Electric Association",85554,80057,104138,105508,112013,88284,91950,84685,122673,128535,123263,112542,85805,103417,132113,116530,113459,89264,87653,105929,120554,125523,126951,101910]
[10027,"Big Bend Electric Cooperative Inc",72791,50037,62367,57455,63380,64009,85022,96593,142315,141244,134909,129228,87992,59215,78495,65852,67714,55790,80638,130862,148009,144507,137598,99324]
[10044,"Canby Utility Board",28896,29551,34109,36279,37152,31828,30401,27555,34068,36243,35138,32700,26672,32175,37951,33490,35936,32073,30128,34797,34130,36804,41847,32305]
[10047,"Central Lincoln PUD",194151,213071,232352,224769,248047,219844,215222,193932,160834,142977,145750,150352,166017,224195,241994,262613,242226,242171,194101,161934,154797,143042,140901,156938]
[10061,"City of Blaine",12062,12906,17854,15994,15584,13345,12502,11161,11096,12172,11688,10546,11224,15630,17907,14951,15533,14032,12502,10646,10735,11333,11785,10311]
[10070,"City of Declo",524,563,618,692,719,668,577,509,591,668,713,701,515,627,662,777,737,650,574,491,536,689,645,527]
[10078,"City of McCleary",6527,7346,7288,8136,8559,7752,7140,6449,4865,5003,5142,4359,5915,7564,8923,8255,8078,7694,6972,4955,4558,4568,5072,4756]
[10086,"City of Plummer",5840,6370,7760,7610,8410,7320,6770,5840,4800,4720,4500,4480,5560,7530,7630,8280,8400,7230,6490,4870,4560,4320,4660,5000]
[10111,"Columbia Power Coop Association",3616,4059,5462,5141,6032,5481,4563,4165,3769,5678,5456,5048,3552,5301,6119,6715,5829,4859,4961,3250,5428,5744,5722,4129]
[10142,"East End Mutual Electric Company LTD",3415,3646,4247,5199,4948,4437,4958,5619,6203,6806,6003,5297,3904,4568,5429,5880,5158,4848,4287,5438,7288,7468,6732,4755]
[10179,"Flathead Electric Cooperative Inc",217263,248687,344479,329117,372917,326326,259887,218723,204553,236516,241517,209130,{"$f":"+C57","v":217263},{"$f":"+D57","v":248687},344479,329117,372917,326326,259887,218723,204553,236516,241517,209130]
[10197,"Harney Electric Cooperative Inc",26269,11903,13229,14558,14681,15581,42924,71628,65441,68416,64436,65329,30131,14857,15502,16003,14509,14199,29743,55742,50096,65641,64601,44260]
[10234,"Kootenai Electric Cooperative Inc",79429,95258,120221,107944,127161,105285,94785,79516,89570,114402,108507,97145,79598,114250,148653,134642,134762,111314,95583,82406,95228,109076,117664,74260]
[10279,"Northern Wasco County PUD",83798,96431,99319,107675,109184,98060,89963,79465,92415,100478,95830,92295,79898,101223,119263,112335,108081,98815,92885,90260,93820,95494,98478,84924]
[10298,"Pacific Northwest Generating Cooperative",661889,734803,878811,867186,1025466,876353,726120,637166,600550,676441,618504,584929,830945,1168112,1396487,1434958,1364945,1149758,1026456,729711,788427,877038,924329,662052]
[10342,"Salem Electric",45074,52741,63531,60185,63286,56908,53723,44950,66279,74925,68719,60936,45399,58176,72409,64405,64510,57575,52231,62015,62722,68572,79276,57599]
[10406,"US DOE Natl Energy Technology Lab",965,1050,1190,1235,1320,1210,1140,1015,755,650,650,660,955,1255,1255,1360,1345,1230,1215,885,830,645,695,700]
[10426,"US Dept of Energy - Richland Operations",16722,23224,30222,29271,31386,25343,34444,16623,18627,19735,19392,27088,19595,27987,33472,31476,28911,25191,22994,17534,17962,23818,20607,17094]
[10442,"Wasco Electric Cooperative Inc",14763,18776,25341,22159,27464,19750,19712,17095,21057,24312,23359,22436,15497,24490,31827,26288,30780,22207,19278,19513,19686,22225,22944,18765]
[11680,"City of Weiser",7173,8595,9518,10839,10243,9148,7846,7583,10491,12184,12145,10989,8251,9974,10885,10551,10230,8841,8576,8459,9512,11261,12185,8791]
[12026,"Jefferson County PUD No 1",69121,84039,113548,90419,103781,89532,76867,65799,48841,43467,41083,42943,61347,88147,114413,101273,99436,92099,81518,53138,45809,41208,44807,52972]
[13927,"Kalispel Indian Community of the Kalispe",3441,4073,4736,4403,4663,3979,4038,3654,4520,5397,5347,4876,3887,4347,5048,4525,4786,4420,4216,4758,4771,5176,5728,4602]

{"sheet":"BillingActuals_Energy","index":25,"n_rows":3280,"n_cols":21,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,null,"Lookup all T1 load (LF and Block portion)"]
[null,null,"Change the \"Billing Date - From\" filter (Date Filters >> Between) to reflect the last closed calendar year, e.g. 1/1/16 to 12/31/16"]
[null,null,"Product codes:","61121, 61121, 61421, 61422, 61441, 61442, 61621, 61622, 61641, 61642"]
[null,null,1,2,3,4,null,5,6,7,8,9,10,11,12,13,13,13,13,13,13]
[null,null,"Refreshed on","Jason Weinstein PSS 03/12/2024"]
[]
[]
[null,null,"Quantity Billing",null,null,null,null,"IP ENERGY-HEAVY LOAD HOURS","IP ENERGY-LIGHT LOAD HOURS","Block HLH System Shaped Load","Block LLH System Shaped Load","Block HLH Load Shaping","Block LLH Load Shaping","LF HLH System Shaped Load","LF HLH System Shaped Load","LF HLH Load Shaping","LF LLH Load Shaping","Tier 1 HLH","Tier 1 LLH","Block HLH Tier 1","Block LLH Tier 1"]
["Key","Date","Customer ID","Customer Name","Fiscal Year","Billing Period Month","FY Month",61121,61122,61421,61422,61441,61442,61621,61622,61641,61642,"Tier 1 HLH","Tier 1 LLH","Block HLH Tier 1","Block LLH Tier 1"]
[{"$f":"+C10&B10","v":"1000544470"},{"$f":"+IF(G10<4,DATE(E10-1,G10+9,1),DATE(E10,G10-3,1))","v":"2021-10-01"},10005,"Alder Mutual Light Company",2022,"October",1,null,null,null,null,null,null,226653,126731,50374,63754,{"$f":"N10+P10","v":277027},190485,{"$f":"J10+L10","v":0},0]
[{"$f":"+C11&B11","v":"1000544501"},{"$f":"+IF(G11<4,DATE(E11-1,G11+9,1),DATE(E11,G11-3,1))","v":"2021-11-01"},10005,"Alder Mutual Light Company",2022,"November",2,null,null,null,null,null,null,274545,172853,41846,58223,316391,231076,0,0]
["1000544531","2021-12-01",10005,"Alder Mutual Light Company",2022,"December",3,null,null,null,null,null,null,250173,187740,187757,137381,437930,325121,0,0]
["1000544562","2022-01-01",10005,"Alder Mutual Light Company",2022,"January",4,null,null,null,null,null,null,205763,155935,198966,187114,404729,343049,0,0]
["1000544593","2022-02-01",10005,"Alder Mutual Light Company",2022,"February",5,null,null,null,null,null,null,182103,131388,195910,130493,378013,261881,0,0]
["1000544621","2022-03-01",10005,"Alder Mutual Light Company",2022,"March",6,null,null,null,null,null,null,229839,144406,121356,99064,351195,243470,0,0]
["1005744682","2022-05-01",10057,"City of Ashland",2022,"May",8,null,null,null,null,null,null,10366177,5017263,-3378170,-165586,6988007,4851677,0,0]
["1006844531","2021-12-01",10068,"City of Chewelah",2022,"December",3,null,null,null,null,null,null,1238934,929750,216356,21030,1455290,950780,0,0]
["1007844743","2022-07-01",10078,"City of McCleary",2022,"July",10,null,null,null,null,null,null,1845211,925195,-494883,-221471,1350328,703724,0,0]
["1009144866","2022-11-01",10091,"City of Rupert",2023,"November",2,null,null,null,null,null,null,4720680,2972138,-31461,479977,4689219,3452115,0,0]
["1010945078","2023-06-01",10109,"Columbia Basin Electric Cooperative Inc",2023,"June",9,null,null,null,null,null,null,6783628,2728897,994757,2554207,7778385,5283104,0,0]
["1015645078","2023-06-01",10156,"Elmhurst Mutual Power & Light Company",2023,"June",9,null,null,null,null,null,null,18045534,7259302,-7852458,-1399357,10193076,5859945,0,0]
["1018645047","2023-05-01",10186,"Glacier Electric Cooperative Inc",2023,"May",8,null,null,null,null,null,null,9475820,4586327,-3410570,-381527,6065250,4204800,0,0]
["1024745078","2023-06-01",10247,"Mason County PUD No 3",2023,"June",9,null,null,null,null,null,null,44740481,17998064,-18641511,-2902582,26098970,15095482,0,0]
["1029444713","2022-06-01",10294,"Pacific County PUD No 2",2022,"June",9,null,null,9202823,3702084,-4271823,-80084,null,null,null,null,0,0,4931000,3622000]
["1032644682","2022-05-01",10326,"USN Bremerton",2022,"May",8,null,null,null,null,null,null,15077695,7297653,-4294948,1013897,10782747,8311550,0,0]
[{"$f":"+C2379&B2379","v":"1037644621"},{"$f":"+IF(G2379<4,DATE(E2379-1,G2379+9,1),DATE(E2379,G2379-3,1))","v":"2022-03-01"},10376,"Tillamook County PUD No 1",2022,"March",6,null,null,null,null,null,null,23499233,14764432,5681289,3294792,29180522,18059224,0,0]
["1038845017","2023-04-01",10388,"Umatilla Electric Cooperative",2023,"April",7,null,null,null,null,null,null,36993159,23037920,-5410247,238587,31582912,23276507,0,0]
["1050244958","2023-02-01",10502,"Yakama Power",2023,"February",5,null,null,null,null,null,null,6216617,4485307,-481846,-678453,5734771,3806854,0,0]
[""]
[""]
["1017945108","2023-07-01",10179,"Flathead Electric Cooperative Inc",2023,"July",10,null,null,null,null,null,null,82805929,41519185,-18317737,-1098257,64488192,40420928,0,0]
["1017945139","2023-08-01",10179,"Flathead Electric Cooperative Inc",2023,"August",11,null,null,null,null,null,null,80914212,39236420,-10862827,-4650491,70051385,34585929,0,0]
["1017945170","2023-09-01",10179,"Flathead Electric Cooperative Inc",2023,"September",12,null,null,null,null,null,null,70860959,40170750,-17155262,-7834813,53705697,32335937,0,0]

{"sheet":"Billing totals","index":26,"n_rows":137,"n_cols":63,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,null,null,null,null,null,null,"=IF(ISNA(VLOOKUP($A3,'[PSSBillingActuals.xlsx]pvt.Billing IRD FY22 ($)'!$A:$Z,MATCH(G$2,'[PSSBillingActuals.xlsx]pvt.Billing IRD FY22 ($)'!$8:$8,0),FALSE)),0,VLOOKUP($A3,'[PSSBillingActuals.xlsx]pvt.Billing IRD FY22 ($)'!$A:$Z,MATCH(G$2,'[PSSBillingActuals.xlsx]pvt.Billing IRD FY22 ($)'!$8:$8,0),FALSE))/'Actuals Rates'!$H$32*-1",null,null,null,null,null,null,null,null,null,null,null,"=IF(ISNA(VLOOKUP($A3,'[PSSBillingActuals.xlsx]pvt.Billing IRD FY23 ($)'!$A:$K,MATCH(T$2,'[PSSBillingActuals.xlsx]pvt.Billing IRD FY23 ($)'!$8:$8,0),FALSE)),0,VLOOKUP($A3,'[PSSBillingActuals.xlsx]pvt.Billing IRD FY23 ($)'!$A:$K,MATCH(T$2,'[PSSBillingActuals.xlsx]pvt.Billing IRD FY23 ($)'!$8:$8,0),FALSE))/'Actuals Rates'!$H$32*-1"]
[null,"2022 total","2023 total","2022 LDD","2023 LDD","2022 IRD","2023 IRD",{"$f":"+StagingTRM!S4","v":"2023-10-01"},{"$f":"+EOMONTH(H2,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(I2,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01",{"$f":"+EOMONTH(S2,0)+1","v":"2024-10-01"},{"$f":"+EOMONTH(T2,0)+1","v":"2024-11-01"},{"$f":"+EOMONTH(U2,0)+1","v":"2024-12-01"},{"$f":"+EOMONTH(V2,0)+1","v":"2025-01-01"},{"$f":"+EOMONTH(W2,0)+1","v":"2025-02-01"},{"$f":"+EOMONTH(X2,0)+1","v":"2025-03-01"},{"$f":"+EOMONTH(Y2,0)+1","v":"2025-04-01"},{"$f":"+EOMONTH(Z2,0)+1","v":"2025-05-01"},{"$f":"+EOMONTH(AA2,0)+1","v":"2025-06-01"},{"$f":"+EOMONTH(AB2,0)+1","v":"2025-07-01"},{"$f":"+EOMONTH(AC2,0)+1","v":"2025-08-01"},{"$f":"+EOMONTH(AD2,0)+1","v":"2025-09-01"},"2024 IRD","2023-10-01",{"$f":"+EOMONTH(AG2,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(AH2,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2023 IRD","2024-10-01",{"$f":"+EOMONTH(AT2,0)+1","v":"2024-11-01"},{"$f":"+EOMONTH(AU2,0)+1","v":"2024-12-01"},"2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2022 LSTU","2023 LSTU",null,null,null,"Grand Total"]
[10005,231644,11419,-5132,-3407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A3,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A3,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A3,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A3,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10015,223473,196734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A4,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A4,LSTU_22!B:R,17,FALSE))","v":-2710},{"$f":"IF(ISNA(VLOOKUP(A4,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A4,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10024,57433551,50493479,0,0,-3403407,-3403407,0,0,0,0,0,0,0,53115.412844036699,75243.302752293574,89003.577981651368,62842.935779816515,32033.944954128438,0,0,0,0,0,0,0,53115.412844036699,75243.302752293574,89003.577981651368,62842.935779816515,32033.944954128438,-3403407,0,0,0,0,0,0,0,53115.412844036699,75243.302752293574,89003.577981651368,62842.935779816515,32033.944954128438,-3403407,0,0,0,0,0,0,0,53115.412844036699,75243.302752293574,89003.577981651368,62842.935779816515,32033.944954128438,{"$f":"IF(ISNA(VLOOKUP(A5,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A5,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A5,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A5,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10025,20208563,17688761,-1252763,-1084833,-903620,-903620,0,0,0,0,0,0,0,11147.247706422018,18681.559633027522,24281.467889908257,19190.825688073393,9599.8165137614669,0,0,0,0,0,0,0,11147.247706422018,18681.559633027522,24281.467889908257,19190.825688073393,9599.8165137614669,-903620,0,0,0,0,0,0,0,11147.247706422018,18681.559633027522,24281.467889908257,19190.825688073393,9599.8165137614669,-903620,0,0,0,0,0,0,0,11147.247706422018,18681.559633027522,24281.467889908257,19190.825688073393,9599.8165137614669,{"$f":"IF(ISNA(VLOOKUP(A6,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A6,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A6,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A6,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10027,14473840,11509556,-1414462,-1175855,-2285398,-2285398,0,0,0,0,0,0,0,32097.798165137614,47948.073394495412,50352.293577981647,47379.816513761463,31891.559633027522,0,0,0,0,0,0,0,32097.798165137614,47948.073394495412,50352.293577981647,47379.816513761463,31891.559633027522,-2285398,0,0,0,0,0,0,0,32097.798165137614,47948.073394495412,50352.293577981647,47379.816513761463,31891.559633027522,-2285398,0,0,0,0,0,0,0,32097.798165137614,47948.073394495412,50352.293577981647,47379.816513761463,31891.559633027522,{"$f":"IF(ISNA(VLOOKUP(A7,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A7,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A7,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A7,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10044,7131053,5978615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A8,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A8,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A8,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A8,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10047,43820251,34535225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A9,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A9,LSTU_22!B:R,17,FALSE))","v":-96249},{"$f":"IF(ISNA(VLOOKUP(A9,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A9,LSTU_23!$B:$R,17,FALSE))","v":50974}]
[10055,171915,149684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A10,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A10,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A10,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A10,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10057,6685289,4867299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A11,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A11,LSTU_22!B:R,17,FALSE))","v":-41126},{"$f":"IF(ISNA(VLOOKUP(A11,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A11,LSTU_23!$B:$R,17,FALSE))","v":34946}]
[10059,2539529,2105868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A12,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A12,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A12,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A12,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10061,3343792,2753682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A13,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A13,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A13,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A13,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10062,2093915,2130041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A14,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A14,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A14,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A14,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10064,4669555,4458557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A15,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A15,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A15,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A15,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10070,126255,103660,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A20,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A20,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A20,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A20,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10078,1235744,989720,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A25,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A25,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A25,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A25,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10091,2963859,2533291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A34,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A34,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A34,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A34,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10112,19501349,15447904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A43,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A43,LSTU_22!B:R,17,FALSE))","v":24794},{"$f":"IF(ISNA(VLOOKUP(A43,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A43,LSTU_23!$B:$R,17,FALSE))","v":-6041}]
[10170,77840916.25,70085026.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A52,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A52,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A52,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A52,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10197,6793519,4872421,-590867,-414639,-1088901,-1072815,0,0,0,0,0,0,0,19540.458715596331,20143.027522935779,26028.073394495412,22023.211009174312,12164.40366972477,0,0,0,0,0,0,0,19540.458715596331,18667.247706422018,26028.073394495412,22023.211009174312,12164.40366972477,-1088901,0,0,0,0,0,0,0,19540.458715596331,20143.027522935779,26028.073394495412,22023.211009174312,12164.40366972477,-1072815,0,0,0,0,0,0,0,19540.458715596331,18667.247706422018,26028.073394495412,22023.211009174312,12164.40366972477,{"$f":"IF(ISNA(VLOOKUP(A61,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A61,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A61,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A61,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10237,34267827,31419842,6192,156511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A70,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A70,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A70,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A70,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10242,2651812,1898684,-239955,-180537,-409392,-395640,0,0,0,0,0,0,0,3725.5963302752293,9902.2018348623842,10705.32110091743,8479.4495412844026,4746.3302752293575,0,0,0,0,0,0,0,3725.5963302752293,8640.5504587155956,10705.32110091743,8479.4495412844026,4746.3302752293575,-409392,0,0,0,0,0,0,0,3725.5963302752293,9902.2018348623842,10705.32110091743,8479.4495412844026,4746.3302752293575,-395640,0,0,0,0,0,0,0,3725.5963302752293,8640.5504587155956,10705.32110091743,8479.4495412844026,4746.3302752293575,{"$f":"IF(ISNA(VLOOKUP(A71,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A71,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A71,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A71,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10279,18908744,18376037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A80,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A80,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A80,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A80,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10326,8394787,5801168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A89,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A89,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A89,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A89,LSTU_23!$B:$R,17,FALSE))","v":101576}]
[10369,5018644,3669003,-410397,-301115,-503698,-503698,0,0,0,0,0,0,0,6464.2201834862381,9066.4220183486232,11421.559633027522,11671.651376146789,7586.9724770642197,0,0,0,0,0,0,0,6464.2201834862381,9066.4220183486232,11421.559633027522,11671.651376146789,7586.9724770642197,-503698,0,0,0,0,0,0,0,6464.2201834862381,9066.4220183486232,11421.559633027522,11671.651376146789,7586.9724770642197,-503698,0,0,0,0,0,0,0,6464.2201834862381,9066.4220183486232,11421.559633027522,11671.651376146789,7586.9724770642197,{"$f":"IF(ISNA(VLOOKUP(A98,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A98,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A98,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A98,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10408,498204,402732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A107,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A107,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A107,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A107,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10482,881430,691830,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A116,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A116,LSTU_22!B:R,17,FALSE))","v":-7539},{"$f":"IF(ISNA(VLOOKUP(A116,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A116,LSTU_23!$B:$R,17,FALSE))","v":2683}]
[10106,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A125,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A125,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A125,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A125,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10288,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A134,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A134,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A134,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A134,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10331,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A135,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A135,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A135,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A135,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10333,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A136,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A136,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A136,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A136,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10448,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A137,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A137,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A137,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A137,LSTU_23!$B:$R,17,FALSE))","v":0}]

{"sheet":"BillingCDQ","index":27,"n_rows":138,"n_cols":15,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Customer Demand Quantity (MW)"]
["TOC"]
[null,"BESID","AccountName",10,11,12,1,2,3,4,5,6,7,8,9]
[null,10005,"Alder Mutual",0.24399999999999999,0.29399999999999998,0.33900000000000002,0.35499999999999998,0.27100000000000002,0.252,0.315,0.23699999999999999,0.114,8.6999999999999994E-2,6.7000000000000004E-2,0.189]
[null,10015,"Asotin County PUD #1",0.91400000000000003,1.0840000000000001,0.94199999999999995,0.875,0.84599999999999997,0.76300000000000001,0.61699999999999999,0.89700000000000002,1.2709999999999999,1.0149999999999999,1.4039999999999999,1.0369999999999999]
[null,10024,"Benton County PUD #1",39.765999999999998,57.360999999999997,45.338000000000001,64.421000000000006,77.727000000000004,45.722999999999999,38.283000000000001,92.853999999999999,76.384,43.433,67.004999999999995,56.735999999999997]
[null,10025,"Benton REA",10.082000000000001,18.416,14.592000000000001,19.350999999999999,24.798999999999999,20.215,21.045999999999999,18.058,15.269,8.3559999999999999,10.484999999999999,12.275]
[null,10027,"Big Bend Elec Coop",11.759,8.4619999999999997,6.63,7.7210000000000001,11.914999999999999,10.442,15.145,25.015999999999998,15.09,6.4240000000000004,4.7549999999999999,14.824]
[null,10029,"Blachly Lane Elec Coop",5.8780000000000001,5.7320000000000002,7.0350000000000001,5.4370000000000003,6.3040000000000003,5.2709999999999999,6.4770000000000003,4.7370000000000001,2.8849999999999998,2.9420000000000002,1.8779999999999999,3.9340000000000002]
[null,10044,"Canby, City of",3.8119999999999998,5.6870000000000003,4.8769999999999998,5.1559999999999997,6.4820000000000002,4.7140000000000004,4.7619999999999996,3.73,4.3920000000000003,5.9589999999999996,5.0720000000000001,3.931]
[null,10046,"Central Electric Coop",49.109000000000002,60.539000000000001,52.265000000000001,52.540999999999997,65.195999999999998,45.64,44.616999999999997,29.254000000000001,14.999000000000001,14.798,11.539,21.504999999999999]
[null,10047,"Central Lincoln PUD",30.509,41.689,33.81,36.450000000000003,47.572000000000003,33.5,34.112000000000002,26.236000000000001,8.0489999999999995,2.4390000000000001,0,16.614000000000001]
[null,10055,"Albion, City of",0.17599999999999999,0.253,0.17100000000000001,0.182,0.20399999999999999,0.186,0.312,0.17499999999999999,9.2999999999999999E-2,5.5E-2,6.0999999999999999E-2,0.13500000000000001]
[null,10057,"Ashland, City of",5.1660000000000004,6.4509999999999996,5.8689999999999998,5.0940000000000003,5.6159999999999997,5.2640000000000002,4.6509999999999998,5.9880000000000004,8.0269999999999992,9.5459999999999994,8.6440000000000001,5.7409999999999997]
[null,10059,"Bandon, City of",3.4279999999999999,3.42,3.3260000000000001,3.2450000000000001,4.0880000000000001,3.1059999999999999,3.6560000000000001,2.3820000000000001,1.2130000000000001,0.80100000000000005,0.93500000000000005,2.052]
[null,10062,"Bonners Ferry, City of",2.0779999999999998,1.913,1.5669999999999999,1.8580000000000001,1.6779999999999999,1.752,1.681,1.974,1.671,1.4390000000000001,1.518,1.6719999999999999]
[null,10074,"Forest Grove, City of",7.3949999999999996,8.0570000000000004,7.6929999999999996,7.9290000000000003,9.9109999999999996,7.4240000000000004,8.6449999999999996,4.8449999999999998,4.431,6.1020000000000003,4.6710000000000003,3.077]
[null,10087,"Port Angeles, City of",31.260999999999999,26.445,20.111999999999998,27.709,22.663,26.97,25.707999999999998,35.03,21.573,21.751000000000001,22.881,21.655999999999999]
[null,10106,"Clearwater Power",8.1720000000000006,7.8970000000000002,8.1170000000000009,7.91,9.8529999999999998,8.1769999999999996,7.2190000000000003,6.0620000000000003,3.202,3.157,3.42,4.4240000000000004]
[null,10136,"Douglas Electric Cooperative",8.2430000000000003,6.9690000000000003,6.8390000000000004,6.4969999999999999,10.634,9.1809999999999992,8.6959999999999997,6.28,4.133,4.4390000000000001,3.25,3.8180000000000001]
[null,10174,"Farmers Elec Coop",0.20699999999999999,0.27800000000000002,0.19500000000000001,0.184,0.23200000000000001,0.20499999999999999,0.23699999999999999,0.13300000000000001,0.104,0.111,0.129,0.16400000000000001]
[null,10203,"Idaho County L & P",2.294,2.335,2.3149999999999999,2.3069999999999999,2.8839999999999999,2.335,2.0169999999999999,1.3839999999999999,0.88100000000000001,1.014,1.2709999999999999,0.88400000000000001]
[null,10204,"Idaho Falls Power",13.467000000000001,22.826000000000001,16.812999999999999,13.542999999999999,23.565999999999999,19.138999999999999,13.237,6.0659999999999998,10.74,9.7110000000000003,10.093999999999999,7.9580000000000002]
[null,10242,"Lost River Elec Coop",1.556,2.5619999999999998,2.2639999999999998,2.109,2.7450000000000001,2.524,1.8640000000000001,8.9730000000000008,1.9770000000000001,1.6339999999999999,0.623,4.4960000000000004]
[null,10278,"Northern Lights",9.6739999999999995,9.6929999999999996,7.556,9.9589999999999996,10.055999999999999,7.91,6.3739999999999997,6.4770000000000003,3.9049999999999998,3.4209999999999998,2.786,5.2359999999999998]
[null,10306,"Pend Oreille County PUD  #1",11.605,9.1389999999999993,10.423999999999999,11.756,11.234,9.6750000000000007,0,0,0,1.7030000000000001,2.1429999999999998,9.7040000000000006]
[null,10352,"Skamania County PUD #1",5.7169999999999996,5.6550000000000002,3.9140000000000001,4.9269999999999996,6.2729999999999997,4.7670000000000003,5.44,5.0250000000000004,2.1480000000000001,2.7440000000000002,1.397,2.7679999999999998]
[null,10379,"Steilacoom, Town of",2.0099999999999998,2.3620000000000001,1.4730000000000001,1.792,2.09,1.81,1.891,1.2509999999999999,0.56899999999999995,0.871,0.70199999999999996,0.755]
[null,10440,"Wahkiakum County PUD #1",2.64,2.9670000000000001,2.2450000000000001,2.7519999999999998,3.0459999999999998,2.4510000000000001,2.79,1.976,1.0009999999999999,0.57399999999999995,0.45700000000000002,1.248]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0.14899999999999999,1.016,1.204,1.4390000000000001,8.8999999999999996E-2,0.36499999999999999]
[null,11680,"Weiser, City of",1.1439999999999999,1.492,1.133,1.4039999999999999,1.335,1.3759999999999999,1.2,1.228,2.3919999999999999,1.629,2.67,2.1219999999999999]
[null,12026,"Jefferson County PUD #1",20.221,19.353000000000002,19.888000000000002,15.131,18.797999999999998,18.713000000000001,16.811,14.808,7.7619999999999996,2.8839999999999999,2.415,8.6809999999999992]
[null,10298,"PNGC Aggregate",153.45400000000001,180.99700000000001,132.00200000000001,147.87100000000001,196.09899999999999,144.86099999999999,143.57400000000001,88.212000000000003,39.860999999999997,33.307000000000002,23.634,53.835000000000001]

{"sheet":"PLVS","index":28,"n_rows":27,"n_cols":10,"rows_kept":27,"cut":false,"hidden":false,"merged":[[19,3,19,9]]}
[null,null,"Average PRM",0.17799999999999999]
[null,null,"P10 Estimate",6694.8711505000001]
[null,null,"P50",5683.2522500000005]
[null,null,"P10 minus P50 MW",1011.6189004999997]
[null,null,"TRL MWh",{"$f":"+SUM('PLVS Revenues'!BB:BB)/2","v":35529044.716848329}]
[null,null,"PLVS Rate $/MWh",{"$f":"+D4*12000*IF(Init!$B$29=\"Yes\",INDIRECT(\"'\"&ModelMode&\" Rates'!$H$38\"),INDIRECT(\"'\"&ModelMode&\" Rates'!$H$39\"))/D5","v":2.022722740345464}]
[null,null,null,null,null,null,null,"Ave.",0.17799999999999999]
[null,null,null,"Requirements Summary"]
[null,null,null,null,"Season","2024-06-01","2024-07-01","2024-08-01","2024-09-01"]
[null,null,null,"Program Monthly PRM","Summer",0.16500000000000001,0.104,0.10299999999999999,0.17899999999999999]
[null,null,null,"Peak Demand - DR Programs + PRM","Summer",5968.4,5999.1,5972.7,5625]
[null,null,null,"Contingency Reserves Adjustment - Gen","Summer",85.7,85.7,86.6,94.7]
[null,null,null,"Contingency Reserves Adjustment - Load","Summer",947.9,1306.2,1336.7,1607.4]
[null,null,null,"Ops CR Requirement (Informational)","Summer",1341,1718,1748.2,1988.3]
[null,null,null,"Forward Showing Obligation","Summer",7002,7391.1,7396.1,7327.1]
[null,null,null,"Surplus/Deficient Capacity","Summer",3939,3633,3640.6,4216.8999999999996]
[null,null,null,"Forward Showing Requirement Met","Summer","Yes","Yes","Yes","Yes"]
[]
[]
[null,null,null,"Requirements Summary"]
[null,null,null,null,"Season","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01"]
[null,null,null,"Program Monthly PRM","Winter",0.216,0.17699999999999999,0.19,0.19900000000000001,0.26900000000000002]
[null,null,null,"Peak Demand - DR Programs + PRM","Winter",6906.7,7293.3,7571.2,7596.8,7297.4]
[null,null,null,"Operating Reserves Adjustment","Winter",147,152.19999999999999,154,144.80000000000001,145.1]
[null,null,null,"Forward Showing Obligation","Winter",7053.7,7445.6,7725.2,7741.6,7442.5]
[null,null,null,"Surplus/Deficient Capacity","Winter",3196.7,2783.5,2767.5,2579.6999999999998,3424.4]
[null,null,null,"Forward Showing Requirement Met","Winter","Yes","Yes","Yes","Yes","Yes"]

{"sheet":"StagingTRM","index":29,"n_rows":142,"n_cols":159,"rows_kept":33,"cut":true,"hidden":false,"merged":[[2,5,2,7]],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Staging Table for Tiered Rates"]
[]
[null,null,null,null,null,"TOCA",null,null,null,null,null,null,null,null,null,null,null,null,"Load Shaping MWh (If Slice/Block Customer then Load Shaping Billing Determinant is the average of the Monthly/Diurnal amounts in both years of the Rate Period)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tier 1 Load",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tier 2 Load Shaping",null,"Load Shaping True Up"]
["BESID","Preference Customer","JOE","Slice","Slice/Block or Block","TOCA",null,"Non-slice TOCA",null,"Slice % ",null,"Applicable LDD",null,"PNGC LDD",null,"PNGC TOCA",null,{"$f":"CONCATENATE(\"IRD \",StartYr)","v":"IRD 2024"},{"$f":"DATE(StartYr-1, 10, 1)","v":"2023-10-01"},{"$f":"+IF(T5=\"LLH\",S4,EOMONTH(S4,0)+1)","v":"2023-10-01"},{"$f":"+IF(U5=\"LLH\",T4,EOMONTH(T4,0)+1)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01",{"$f":"DATE(StartYr-1, 10, 1)","v":"2023-10-01"},{"$f":"+IF(BP5=\"LLH\",BO4,EOMONTH(BO4,0)+1)","v":"2023-10-01"},"2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01",{"$f":"+S4","v":"2023-10-01"},{"$f":"+EOMONTH(DK4,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(DL4,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","RHWM","T2 LS",null,"TOCA Load",null,"Annual T1 Load",null,"Above RHWM Not Served with LS",null,"Annual Deviation",null,"Above Forecast",null,"LSTU Credit",null,"LSTU Charge",null,"Special Implimentation Provision",null,"LSTU"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","aMW","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh"]
[null,null,null,null,null,{"$f":"+SUM(F8:F142)-SUM(P8:P142)","v":0.9540924000000004},{"$f":"+SUM(G8:G142)-SUM(Q8:Q142)","v":0.95799020000000012},{"$f":"+SUM(H8:H142)-SUM(P8:P142)","v":0.75668530000000001},{"$f":"+SUM(I8:I142)-SUM(Q8:Q142)","v":0.76058309999999985},{"$f":"+SUM(J8:J142)","v":0.1974071},{"$f":"+SUM(K8:K142)","v":0.1974071},null,null,null,null,null,null,null,{"$f":"+IF(S5=\"HLH\",\"Block HLH Load Shaping\",\"Block LLH Load Shaping\")","v":"Block HLH Load Shaping"},{"$f":"+IF(T5=\"HLH\",\"Block HLH Load Shaping\",\"Block LLH Load Shaping\")","v":"Block LLH Load Shaping"},"Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping",{"$f":"+IF(BO5=\"HLH\",\"Block HLH Tier 1\",\"Block LLH Tier 1\")","v":"Block HLH Tier 1"},{"$f":"+IF(BP5=\"HLH\",\"Block HLH Tier 1\",\"Block LLH Tier 1\")","v":"Block LLH Tier 1"},"Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1"]
[null,null,null,null,null,"TOCA_YR1","TOCA_YR2","NSTOCA_YR1","NSTOCA_YR2","Slice_YR1","Slice_YR2","LDD_YR1","LDD_YR2",null,null,null,null,{"$f":"+Init!$B$3","v":2024},{"$f":"+IF(S5=\"HLH\",\"LF HLH Load Shaping\",\"LF LLH Load Shaping\")","v":"LF HLH Load Shaping"},{"$f":"+IF(T5=\"HLH\",\"LF HLH Load Shaping\",\"LF LLH Load Shaping\")","v":"LF LLH Load Shaping"},"LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping",{"$f":"+IF(BO5=\"HLH\",\"Tier 1 HLH\",\"Tier 1 LLH\")","v":"Tier 1 HLH"},{"$f":"+IF(BP5=\"HLH\",\"Tier 1 HLH\",\"Tier 1 LLH\")","v":"Tier 1 LLH"},"Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"RHWM \"&StartYr","v":"RHWM 2024"},null,null,{"$f":"StartYr","v":2024},{"$f":"+EL7+1","v":2025},{"$f":"StartYr","v":2024},null,{"$f":"StartYr","v":2024},{"$f":"+EP7+1","v":2025},{"$f":"+EP7","v":2024},{"$f":"+EQ7","v":2025}]
[10005,"Alder Mutual",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,Init!$V:$AA,4,FALSE),IF(A8=10298,1,0))","v":0},{"$f":"VLOOKUP($A8, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":7.7600000000000002E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":7.7600000000000002E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":7.7600000000000002E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":7.7600000000000002E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A8=10298,$C8<>1),SUMPRODUCT(N7:N$8,$C7:$C$8)/SUM($C7:$C$8),IF(ModelMode=\"Actuals\",VLOOKUP($A8,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":1.8613138686131386E-2},{"$f":"IF(AND($A8=10298,$C8<>1),SUMPRODUCT(O7:O$8,$C7:$C$8)/SUM($C7:$C$8),IF(ModelMode=\"Actuals\",VLOOKUP($A8,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":1.8859489051094889E-2},{"$f":"+$C8*L8","v":0},{"$f":"+$C8*M8","v":0},{"$f":"+$C8*F8","v":0},{"$f":"+$C8*G8","v":0},{"$f":"+VLOOKUP($A8,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":87.872342806399985},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":80.165485301199993},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":68.803783347199953},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":72.555818234399993},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":120.82330665359996},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":133.4328891904},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":138.05832291600001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":130.8994889496},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":94.736319789599975},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":97.1826079816},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":67.327276831199981},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":84.508670027199997},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":92.586156466000034},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":76.794435368199998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-39.2419874048},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-8.6215666996000095},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-66.369615057600015},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-10.596744229200027},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-34.725664886399983},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-7.9384758939999926},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-19.92431730840002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-7.990674996359985},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-6.4732100624000282},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":17.523557529599969},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":104.72634280639997},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":70.422485301199998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":72.385783347199947},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":75.188818234400003},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":123.7973066536},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":135.77888919040001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":140.62932291600004},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":132.7574889496},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":118.16219377359999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":115.85054497359999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":68.829276831199991},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":85.658670027200031},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":93.624156465999988},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":77.521435368200002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-38.728987404799994},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-8.251566699600005},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-66.369615057600015},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-10.596744229200027},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-34.725664886399983},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-7.9384758939999926},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-28.583317308400012},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":0.6683250036400068},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":2.7237899375999746},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":8.3265575295999668},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":285.94200000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":209.47499999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":322.12799999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":236.74799999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":394.01299999999998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":310.82600000000002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":427.94799999999998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":309.23500000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":350.81599999999997},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":243.839},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":335.041},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":256.50299999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":303.84500000000003},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":212.61099999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":222.411},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":160.31899999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":209.887},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":153.083},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":203.27600000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":135.988},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":214.29499999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":127.01300000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":196.446},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":154.36099999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":302.79599999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":199.732},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":325.70999999999998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":239.381},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":396.98700000000002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":313.17200000000003},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":430.51900000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":311.09300000000002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":365.47199999999998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":258.12200000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":336.54300000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":257.65300000000002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":304.88299999999998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":213.33799999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":222.92400000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":160.68899999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":209.887},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":153.083},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":203.27600000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":135.988},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":205.636},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":135.672},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":205.643},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":145.16399999999999},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":7.7639423076922953E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":8.4679999999999978E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":3.7967500000000154E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.1272788461538461},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":9.9960000000000049E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.18761298076923083},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":4.6603365384615403E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":9.0358173076923065E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.13728250000000009},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":9.9355769230769275E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.1439467592592592},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.1144218749999999},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":7.9083333333333394E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":8.8725000000000054E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":4.1532499999999972E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.13009855769230771},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.18125000000000002},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.18900240384615385},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":4.8108173076923277E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":9.1125000000000012E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.13728250000000009},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":9.9355769230769275E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.14568269230769221},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.11189249999999984},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0.54800000000000004},{"$f":"IF($E8=0,IF($C8=0, MAX(EN8 - ($EI8*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C8=0,1,0)),0),0), 0)","v":1162.4170220694396},{"$f":"IF($E8=0,IF($C8=0, MAX(EO8 - ($EI8*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C8=0,1,0)),0),0), 0)","v":1232.883022069439},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A8,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI8*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI8*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":4813.6320000000005},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A8,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI8*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI8*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":4800.4800000000005},{"$f":"SUM(S8:AP8)+(F8*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":5976.0490220694401},{"$f":"SUM(AQ8:BN8)+(G8*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":6033.3630220694395},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},{"$f":"EN8-EL8","v":1162.4170220694396},{"$f":"EO8-EM8","v":1232.883022069439},{"$f":"($EI8*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL8","v":0},{"$f":"($EI8*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM8","v":0},{"$f":"IF(ER8>0,IF(ET8>0,(-1)*MIN(ER8,ET8),0),0)","v":0},{"$f":"IF(ES8>0,IF(EU8>0,(-1)*MIN(ES8,EU8),0),0)","v":0},{"$f":"IF(ER8<0,IF(EP8<ABS(ER8),MAX(0,ABS(ER8)-(EP8)),0),0)","v":0},{"$f":"IF(ES8<0,IF(EQ8<ABS(ES8),MAX(0,ABS(ES8)-(EQ8)),0),0)","v":0},{"$f":"IF(AND(EP8>0,ET8>0),IF(AND(ER8<=0,ABS(ER8)<EP8),(-1)*MIN(EP8,EP8-ABS(ER8),ET8),IF(AND(ER8>0,ER8<ET8),(-1)*MIN(EP8,ET8-ER8),0)),0)","v":0},{"$f":"IF(AND(EQ8>0,EU8>0),IF(AND(ES8<=0,ABS(ES8)<EQ8),(-1)*MIN(EQ8,EQ8-ABS(ES8),EU8),IF(AND(ES8>0,ES8<EU8),(-1)*MIN(EQ8,EU8-ES8),0)),0)","v":0},{"$f":"IF($E8=0,SUM(EV8,EX8,EZ8),0)","v":0},{"$f":"IF($E8=0,SUM(EW8,EY8,FA8),0)","v":0}]
[10015,"Asotin County PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,Init!$V:$AA,4,FALSE),IF(A9=10298,1,0))","v":0},{"$f":"VLOOKUP($A9, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":8.1100000000000006E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":8.1100000000000006E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":8.1100000000000006E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":8.1100000000000006E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A9=10298,$C9<>1),SUMPRODUCT(N$8:N8,$C$8:$C8)/SUM($C$8:$C8),IF(ModelMode=\"Actuals\",VLOOKUP($A9,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A9=10298,$C9<>1),SUMPRODUCT(O$8:O8,$C$8:$C8)/SUM($C$8:$C8),IF(ModelMode=\"Actuals\",VLOOKUP($A9,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"+$C9*L9","v":0},{"$f":"+$C9*M9","v":0},{"$f":"+$C9*F9","v":0},{"$f":"+$C9*G9","v":0},{"$f":"+VLOOKUP($A9,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":-53.466211319600035},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-8.7467737380500097},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-175.85592230080005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-106.6027569741},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-194.49739343290003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":-114.98208874560001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-200.31459808650001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":-123.11799415190004},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-185.17466578689999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-90.327048874900001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-174.7694400643},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-117.63580619580001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-61.308270755249993},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-40.362311747925006},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-10.577346372800037},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":71.203691245649992},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":100.22135720139994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":166.84679308004996},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":284.36372393959999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":328.77499490974998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":265.60466709134994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":289.47824172416506},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":70.94850597859994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":163.62076566559998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":-53.466211319600035},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-8.7467737380500097},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-175.85592230080005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-106.6027569741},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-194.49739343290003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":-114.98208874560001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-200.31459808650001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":-123.11799415190004},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-178.8532433629},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-87.915337662900015},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-174.7694400643},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-117.63580619580001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-61.308270755249993},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-40.362311747925006},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-10.577346372800037},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":71.203691245649992},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":100.22135720139994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":166.84679308004996},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":284.36372393959999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":328.77499490974998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":265.60466709134994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":289.47824172416506},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":70.94850597859994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":163.62076566559998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":153.53700000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":126.395},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":88.894000000000005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":64.995000000000005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":91.013999999999996},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":70.412000000000006},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":102.65},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":63.261000000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":82.454999999999998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":62.944000000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":105.01900000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":62.116},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":159.47900000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":101.58},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":262.87700000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":247.76400000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":388.93799999999999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":337.90899999999999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":533.1},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":479.19299999999998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":510.38799999999998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":430.57100000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":283.02},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":306.63},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":153.53700000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":126.395},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":88.894000000000005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":64.995000000000005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":91.013999999999996},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":70.412000000000006},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":102.65},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":63.261000000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":79.611000000000004},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":60.773000000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":105.01900000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":62.116},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":159.47900000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":101.58},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":262.87700000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":247.76400000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":388.93799999999999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":337.90899999999999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":533.1},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":479.19299999999998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":510.38799999999998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":430.57100000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":283.02},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":306.63},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.24292067307692305},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.10224519230769227},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.18186250000000001},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.16455048076923068},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.50963701923076921},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.43008413461538464},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.39565499999999987},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.59150961538461533},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.31854629629629638},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.44096875000000002},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.25659027777777776},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.10224519230769227},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.18067968749999999},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.16455048076923068},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.50963701923076921},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.43008413461538464},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.39565499999999987},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.59150961538461533},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.27310576923076924},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.47045000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0.57299999999999995},{"$f":"IF($E9=0,IF($C9=0, MAX(EN9 - ($EI9*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C9=0,1,0)),0),0), 0)","v":81.909023064839857},{"$f":"IF($E9=0,IF($C9=0, MAX(EO9 - ($EI9*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C9=0,1,0)),0),0), 0)","v":90.646023064840847},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A9,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI9*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI9*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":5033.232},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A9,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI9*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI9*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":5019.4799999999996},{"$f":"SUM(S9:AP9)+(F9*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":5115.1410230648398},{"$f":"SUM(AQ9:BN9)+(G9*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":5110.1260230648404},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},{"$f":"EN9-EL9","v":81.909023064839857},{"$f":"EO9-EM9","v":90.646023064840847},{"$f":"($EI9*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL9","v":0},{"$f":"($EI9*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM9","v":0},{"$f":"IF(ER9>0,IF(ET9>0,(-1)*MIN(ER9,ET9),0),0)","v":0},{"$f":"IF(ES9>0,IF(EU9>0,(-1)*MIN(ES9,EU9),0),0)","v":0},{"$f":"IF(ER9<0,IF(EP9<ABS(ER9),MAX(0,ABS(ER9)-(EP9)),0),0)","v":0},{"$f":"IF(ES9<0,IF(EQ9<ABS(ES9),MAX(0,ABS(ES9)-(EQ9)),0),0)","v":0},{"$f":"IF(AND(EP9>0,ET9>0),IF(AND(ER9<=0,ABS(ER9)<EP9),(-1)*MIN(EP9,EP9-ABS(ER9),ET9),IF(AND(ER9>0,ER9<ET9),(-1)*MIN(EP9,ET9-ER9),0)),0)","v":0},{"$f":"IF(AND(EQ9>0,EU9>0),IF(AND(ES9<=0,ABS(ES9)<EQ9),(-1)*MIN(EQ9,EQ9-ABS(ES9),EU9),IF(AND(ES9>0,ES9<EU9),(-1)*MIN(EQ9,EU9-ES9),0)),0)","v":0},{"$f":"IF($E9=0,SUM(EV9,EX9,EZ9),0)","v":0},{"$f":"IF($E9=0,SUM(EW9,EY9,FA9),0)","v":0}]
[10024,"Benton County PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,Init!$V:$AA,4,FALSE),IF(A10=10298,1,0))","v":0},{"$f":"VLOOKUP($A10, Init!$V:$AA,3,FALSE)","v":0},{"$f":"+IF(ModelMode=\"Actuals\",1,0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":2.84458E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":2.84458E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":2.84458E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":2.84458E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A10=10298,$C10<>1),SUMPRODUCT(N$8:N9,$C$8:$C9)/SUM($C$8:$C9),IF(ModelMode=\"Actuals\",VLOOKUP($A10,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A10=10298,$C10<>1),SUMPRODUCT(O$8:O9,$C$8:$C9)/SUM($C$8:$C9),IF(ModelMode=\"Actuals\",VLOOKUP($A10,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A10,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":312239.2},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":-2169.0895592488087},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-5541.4514796278963},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-27499.584634822415},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-14058.739361699802},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-11922.49223444621},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":-2121.699477676797},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-20593.345386546993},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":-3596.7897453282058},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-27137.919774858208},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-8971.9271453222027},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-27727.30710457539},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-17823.436612632402},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-7040.8761572094954},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-7305.1710902481427},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-7304.5936948384187},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-1700.2558688592981},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":10434.095538589187},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":10403.684654703895},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":41986.198847608801},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":33858.727082660487},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":29345.561439545301},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":19855.466528202873},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-1973.4261545492045},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-4395.9678585631991},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":-2636.5025592488091},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-5608.289479627907},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-27828.186634822407},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-14336.890361699807},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-12531.125234446212},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":-2628.2624776767989},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-21139.294386547001},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":-4024.7857453282049},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-24274.507684986194},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-7667.9736003862054},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-28060.741104575398},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-18109.040612632401},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-7339.8491572095081},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-7548.5830902481393},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-7615.5986948384234},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-1965.7278688592996},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":10139.64953858919},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":10136.605654703897},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":41678.1948476088},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":33593.130082660507},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":29173.27443954529},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":19376.058528202877},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-2496.37715454922},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-4522.8078585632102},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":70437.222999999998},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":41859.484000000004},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":65361.368999999992},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":46129.120999999999},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":88220.540999999997},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":62905.22},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":85671.394},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":61775.584999999999},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":66733.102999999988},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":44787.845999999998},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":70408.402000000002},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":45224.453999999998},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":70400.191000000006},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":42481.050999999999},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":88609.433999999994},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":60228.218000000001},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":111701.36899999999},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":70403.701000000001},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":129230.371},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":86617.795999999988},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":115203.24},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":69343.707999999999},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":72410.585000000006},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":45764.477000000006},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":69969.81},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":41792.645999999993},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":65032.767},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":45850.969999999994},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":87611.907999999996},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":62398.656999999999},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":85125.444999999992},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":61347.589},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":66381.745999999999},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":44484.415000000001},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":70074.967999999993},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":44938.85},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":70101.217999999993},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":42237.639000000003},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":88298.428999999989},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":59962.745999999999},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":111406.923},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":70136.622000000003},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":128922.367},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":86352.199000000008},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":115030.95299999999},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":68864.3},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":71887.633999999991},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":45637.636999999995},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":11.437810096153868},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":21.388077500000037},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":25.811647500000021},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":32.981360576923038},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":8.5982425000000546},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":21.203072115384629},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":53.656271634615337},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":36.187577499999975},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":59.785012019230749},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":64.71477777777784},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":1.4618515624999873},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":18.093884259259255},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":21.565582500000005},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":26.813230000000004},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":33.800737980769213},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":1.9449739583333496},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":21.345596153846174},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":53.777956730769233},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":36.649692500000072},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":60.30440625},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":54.611497596153868},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":9.6759150000000602},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":200.923},{"$f":"IF($E10=0,IF($C10=0, MAX(EN10 - ($EI10*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C10=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E10=0,IF($C10=0, MAX(EO10 - ($EI10*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C10=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A10,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI10*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI10*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":1764907.632},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A10,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI10*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI10*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":1760085.48},{"$f":"SUM(S10:AP10)+(F10*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":1711907.8910899854},{"$f":"SUM(AQ10:BN10)+(G10*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":1703848.4460899851},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":89983.296000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":100424.64},-52999.740910014603,-56237.033910014899,{"$f":"($EI10*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL10","v":0},{"$f":"($EI10*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM10","v":0},0,0,0,0,0,0,0,0]
[10025,"Benton REA",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,Init!$V:$AA,4,FALSE),IF(A11=10298,1,0))","v":0},{"$f":"VLOOKUP($A11, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":8.4463000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":8.4463000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":8.4463000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":8.4463000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A11=10298,$C11<>1),SUMPRODUCT(N$8:N10,$C$8:$C10)/SUM($C$8:$C10),IF(ModelMode=\"Actuals\",VLOOKUP($A11,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":5.9761645351078641E-2},{"$f":"IF(AND($A11=10298,$C11<>1),SUMPRODUCT(O$8:O10,$C$8:$C10)/SUM($C$8:$C10),IF(ModelMode=\"Actuals\",VLOOKUP($A11,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":5.9958011364588761E-2},0,0,0,0,{"$f":"+VLOOKUP($A11,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":82900.857000000004},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":2789.833938733198},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":1935.940850509347},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-6993.525318486405},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-2257.331681015301},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-4763.3736973156992},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":-173.91555452479952},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-7032.1569324044976},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":-815.40423434270269},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-9184.5831927977015},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-2288.7459163017011},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-9057.7798041319002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-4856.680263521399},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-3041.4578110982475},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-1330.2669619790249},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-2324.2766432624012},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":260.9447665614498},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":1721.9760546261969},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":2346.2941071766509},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":9184.4066117267976},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":9033.5082713467491},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":8607.6017244595532},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":6212.8502561629466},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":3844.1768563137957},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":3786.9205368847997},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":2698.8139387331939},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":2008.0078505093497},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-7008.7153184864037},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-2272.3086810153},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-4884.7006973157004},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":-275.12655452479885},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-7232.270932404499},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":-970.0992343427024},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-8241.129396005701},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-1840.2435179057011},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-9137.8388041319013},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-4920.3492635213988},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-3093.8588110982491},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-1370.4059619790241},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-2374.374643262403},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":218.7627665614491},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":1680.5850546261972},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":2306.3571071766492},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":9122.517611726802},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":8982.5812713467494},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":8622.1097244595476},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":6073.0372561629447},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":3704.6448563137965},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":3822.1035368848006},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":24348.542000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":16010.514999999998},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":20579.313999999998},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":15614.013999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":24971.705000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":19134.273000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":24520.616000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":18595.359},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":18688.171999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":13673.932999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":20081.272000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":13863.883},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":19952.815000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":13452.561},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":26155.100000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":18649.124},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":31790.870999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":20161.864000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":35089.476999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":24699.052},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":34100.986000000004},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":20907.2},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":25930.73},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":18680.865000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":24257.521999999997},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":16082.582},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":20564.124},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":15599.037},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":24850.378000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":19033.062000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":24320.502},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":18440.664000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":18677.076999999997},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":13645.161},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":20001.213},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":13800.214},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":19900.414000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":13412.422},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":26105.002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":18606.941999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":31749.48},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":20121.927},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":35027.588000000003},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":24648.125},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":34115.493999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":20767.386999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":25791.198},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":18716.048000000003},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0.37071500000000412},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":15.840737499999989},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":9.7242115384615246},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":2.268570000000004},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":1.4097115384615222},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":3.7251634615384432},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":6.0508224999999953},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":17.76729567307693},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":18.338532407407399},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":5.213057291666658},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":1.8423287037036999},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0.19569000000000614},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":15.931055000000001},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":9.992254807692305},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0.13777864583334321},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":1.3891610576923057},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":3.6325913461538377},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":5.9412999999999982},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":17.703067307692308},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":15.054600961538469},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":8.0500049999999845},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":59.658999999999999},{"$f":"IF($E11=0,IF($C11=0, MAX(EN11 - ($EI11*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C11=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E11=0,IF($C11=0, MAX(EO11 - ($EI11*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C11=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A11,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI11*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI11*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":524044.65600000002},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A11,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI11*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI11*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":522612.83999999997},{"$f":"SUM(S11:AP11)+(F11*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":519652.24540212768},{"$f":"SUM(AQ11:BN11)+(G11*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":518233.56540212769},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":45369.36},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":47111.28},-4392.4105978723383,-4379.2745978722814,{"$f":"($EI11*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL11","v":0},{"$f":"($EI11*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM11","v":0},0,0,0,0,0,0,0,0]
[10027,"Big Bend Elec Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,Init!$V:$AA,4,FALSE),IF(A12=10298,1,0))","v":0},{"$f":"VLOOKUP($A12, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":8.6636000000000005E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":8.6636000000000005E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":8.6636000000000005E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":8.6636000000000005E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A12=10298,$C12<>1),SUMPRODUCT(N$8:N11,$C$8:$C11)/SUM($C$8:$C11),IF(ModelMode=\"Actuals\",VLOOKUP($A12,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":7.7546328071379553E-2},{"$f":"IF(AND($A12=10298,$C12<>1),SUMPRODUCT(O$8:O11,$C$8:$C11)/SUM($C$8:$C11),IF(ModelMode=\"Actuals\",VLOOKUP($A12,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":7.8032486845115531E-2},0,0,0,0,{"$f":"+VLOOKUP($A12,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":209669.54},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":-575.29615028960325},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-57.834117841801344},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-14659.906414860801},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-8442.0491075316004},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-13867.9992484004},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":-7809.5349846656009},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-15964.390742074},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":-7957.6836280444004},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-14654.441297304398},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-6759.5456119924002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-17385.561227386803},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-11150.181715880801},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-5714.1670211489982},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-3439.9063472172984},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":6129.7005556671975},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":7708.6136384194033},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":16776.977332306396},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":14326.845637833798},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":20060.1156094096},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":18904.453044390997},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":15929.462270192595},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":13286.042171411542},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":7880.7537693736012},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":7438.267430585598},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":-727.51815028960482},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":8.3998821581990342},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-14697.479414860802},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-8480.6921075316004},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-13905.712248400399},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":-7857.8149846656015},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-16008.684742074},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":-7999.3826280444009},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-13990.061593080402},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-6519.0232598804014},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-17424.476227386804},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-11196.832715880799},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-5752.7660211489965},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-3477.0963472172989},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":6084.0885556671965},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":7668.2366384193992},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":16743.168332306395},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":14284.8576378338},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":20014.674609409594},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":18863.897044391},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":15995.507270192593},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":13134.008171411539},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":7736.4987693736002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":7506.7334305855984},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":21538.058000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":14378.839999999998},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":13622.306},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":9889.0769999999993},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":16632.081000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":11995.4},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":16400.148000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":11952.465},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":13935.403000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":9613.8090000000011},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":12503.157999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":8052.0099999999993},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":17871.685000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":11723.243},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":35341.773000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":26569.870000000003},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":47619.462},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":32600.760999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":46631.652000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":34973.027999999998},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":42078.720999999998},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":28358.437000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":30535.533000000003},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":22715.392},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":21385.835999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":14445.073999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":13584.733},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":9850.4339999999993},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":16594.368000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":11947.119999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":16355.854000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":11910.766},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":13620.675999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":9364.7780000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":12464.243},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":8005.3590000000004},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":17833.086000000003},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":11686.053},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":35296.161},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":26529.492999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":47585.652999999998},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":32558.773000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":46586.210999999996},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":34932.472000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":42144.765999999996},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":28206.402999999998},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":30391.278000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":22783.858},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":11.454822115384616},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":5.3642350000000008},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":8.5027974999999927},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":6.0345673076923063},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":3.1104924999999923},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":7.5783317307692322},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":27.858218750000013},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":12.464814903846147},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":2.043344999999988},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":14.855682692307681},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":23.605553240740747},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":10.246382812500002},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":14.094749999999991},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":5.8281675000000064},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":8.9670799999999957},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":6.5110432692307683},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":2.8494895833333374},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":8.0418774038461578},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":28.32100480769229},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":12.944459134615386},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":2.4978675000000266},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":15.33491586538463},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":20.070466346153864},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":14.157804999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":61.194000000000003},{"$f":"IF($E12=0,IF($C12=0, MAX(EN12 - ($EI12*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C12=0,1,0)),0),0), 0)","v":4.2184639278566465},{"$f":"IF($E12=0,IF($C12=0, MAX(EO12 - ($EI12*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C12=0,1,0)),0),0), 0)","v":4.0104639277560636},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A12,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI12*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI12*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":537528.09600000002},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A12,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI12*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI12*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":536059.44000000006},{"$f":"SUM(S12:AP12)+(F12*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":537532.31446392788},{"$f":"SUM(AQ12:BN12)+(G12*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":536063.45046392782},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":57948.048000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":61512.72},4.2184639278566465,4.0104639277560636,{"$f":"($EI12*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL12","v":0},{"$f":"($EI12*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM12","v":0},0,0,0,0,0,0,0,0]
[10029,"Blachly Lane Elec Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,Init!$V:$AA,4,FALSE),IF(A13=10298,1,0))","v":0},{"$f":"VLOOKUP($A13, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":2.4940000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":2.4940000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":2.4940000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":2.4940000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A13=10298,$C13<>1),SUMPRODUCT(N$8:N12,$C$8:$C12)/SUM($C$8:$C12),IF(ModelMode=\"Actuals\",VLOOKUP($A13,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":7.9991768846503178E-2},{"$f":"IF(AND($A13=10298,$C13<>1),SUMPRODUCT(O$8:O12,$C$8:$C12)/SUM($C$8:$C12),IF(ModelMode=\"Actuals\",VLOOKUP($A13,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":7.9973319709355131E-2},0,0,0,0,{"$f":"+VLOOKUP($A13,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":1935.517574215999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":207.24584460299957},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-259.27339603200016},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-861.70830571400074},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":431.80156693400022},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":-21.529277824000019},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":859.83486278999953},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":-93.393244326000058},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":895.62227777400221},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":147.10051425399888},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":742.096732177999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-383.13791433200004},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":1834.854002914999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-15.512373604499771},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-945.90721891200064},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-1542.937481298999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-1274.4267674439989},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-1257.8449859230004},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":125.09878058400045},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-727.2092329850002},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":549.13831227899846},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-408.9937711458997},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":582.84494464399813},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-522.4775453759994},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":2140.7985742159981},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":5.6838446029987608},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-257.27339603200016},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-860.10330571400118},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":433.80156693400022},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":-19.809277824000674},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":861.91486278999946},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":-91.75324432600064},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":842.5007947339991},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":161.84777273399959},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":744.17673217799893},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-381.50291433199982},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":1836.9340029149989},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-13.992373604500244},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-943.82721891200072},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-1541.2974812989992},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-1272.4267674439989},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-1256.2449859230005},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":127.17878058400038},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-725.56923298500033},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":359.81831227899966},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-215.95377114590065},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":763.85294464399976},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-699.88454537600001},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":8301.3130000000001},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":4363.1469999999999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":7882.3580000000011},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":4415.2929999999997},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":9211.893},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":5679.7390000000005},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":10176.65},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":5638.1630000000005},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":9125.8120000000017},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":4860.5159999999996},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":9346.1949999999997},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":5144.6180000000004},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":8624.5389999999989},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":4349.5199999999995},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":7463.4039999999995},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":3886.6730000000007},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":7604.2330000000011},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":4002.6869999999999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":7774.2760000000007},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":3898.4690000000001},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":8076.753999999999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":3929.9130000000005},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":7104.5009999999993},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":3875.3650000000007},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":8506.5939999999991},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":4161.5849999999991},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":7884.3580000000011},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":4416.8979999999992},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":9213.893},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":5681.4589999999998},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":10178.73},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":5639.8029999999999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":8790.8339999999989},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":4734.335},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":9348.2749999999996},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":5146.2530000000006},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":8626.6189999999988},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":4351.0399999999991},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":7465.4839999999995},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":3888.3130000000006},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":7606.2330000000011},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":4004.2869999999998},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":7776.3560000000007},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":3900.1089999999999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":7887.4340000000002},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":4122.9529999999995},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":7285.5090000000009},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":3697.9580000000001},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":0.22592067307692432},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.3641050000000021},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.2802674999999972},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.409899038461532},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.2104700000000008},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.4151850961538486},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":1.6319350961538532},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.9941250000000039},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.0134174999999992},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.0268365384615379},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.6208101851851886},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":1.2776953125000006},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":0.49481018518518738},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.3641049999999986},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.2802675000000008},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.4098990384615355},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.1372031250000028},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.4151850961538486},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":1.6319350961538532},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.9941250000000004},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.0134174999999992},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.0268365384615343},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.3618221153846157},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":1.5702274999999979},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":17.616},{"$f":"IF($E13=0,IF($C13=0, MAX(EN13 - ($EI13*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C13=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E13=0,IF($C13=0, MAX(EO13 - ($EI13*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C13=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A13,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI13*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI13*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":154738.94399999999},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A13,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI13*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI13*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":154316.16},{"$f":"SUM(S13:AP13)+(F13*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":154736.0317092936},{"$f":"SUM(AQ13:BN13)+(G13*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":154315.31270929359},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":35689.392},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":35548.080000000002},-2.9122907063865568,-0.84729070641333237,{"$f":"($EI13*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL13","v":0},{"$f":"($EI13*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM13","v":0},0,0,0,0,0,0,0,0]
[10044,"Canby, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,Init!$V:$AA,4,FALSE),IF(A14=10298,1,0))","v":0},{"$f":"VLOOKUP($A14, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":2.8752999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":2.8752999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":2.8752999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":2.8752999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A14=10298,$C14<>1),SUMPRODUCT(N$8:N13,$C$8:$C13)/SUM($C$8:$C13),IF(ModelMode=\"Actuals\",VLOOKUP($A14,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A14=10298,$C14<>1),SUMPRODUCT(O$8:O13,$C$8:$C13)/SUM($C$8:$C13),IF(ModelMode=\"Actuals\",VLOOKUP($A14,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A14,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":1644.3476632891989},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":171.23088126985022},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-126.36141419839987},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-683.76082771429992},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":923.52935465329938},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":399.3203258911999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":652.56361186050162},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":25.12772521629995},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":333.43884911130226},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-177.32910271269975},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-277.43942560889991},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-880.89753828339963},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":1302.5289173542506},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-351.76976656977422},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-1373.2289830544014},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-1796.9829514350486},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-1613.4847896277988},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-1267.1065642038511},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":1075.6955689708011},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-38.388970850749502},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":1541.8062698860504},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":114.95209900729515},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":600.12498076780048},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-202.52818473119987},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":2025.4626632892005},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-65.542118730149923},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-20.408414198400351},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-641.61682771429969},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":928.97335465329888},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":387.30632589120069},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":658.04161186050078},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":13.133725216300263},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":271.69054326329933},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-167.33375563670052},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-284.73542560889837},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-900.67753828339937},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":1291.6339173542519},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-373.24476656977367},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-1389.7929830543999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-1824.5249514350489},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-1625.2667896277999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-1290.49856420385},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":1070.2385689708008},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-59.791970850748839},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":1230.1922698860508},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":400.76109900729625},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":852.28598076779963},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-492.97218473119938},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":8983.39},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":4962.5150000000003},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":9260.0190000000002},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":5400.0249999999996},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":11045.982},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":6972.2379999999994},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":11393.798000000001},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":6632.9639999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":9821.9170000000013},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":5256.7060000000001},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":9642.1129999999994},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":5491.98},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":9130.268},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":4680.6189999999997},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":8321.7559999999994},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":4462.7440000000006},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":8622.6060000000016},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":4797.6919999999991},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":9894.3320000000003},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":5294.4949999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":10220.296},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":5117.2209999999995},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":8118.8570000000009},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":4867.6869999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":9364.505000000001},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":4725.7420000000002},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":9365.9719999999998},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":5442.1689999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":11051.425999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":6960.2240000000002},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":11399.276},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":6620.97},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":9435.2199999999993},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":5104.2269999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":9634.8170000000009},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":5472.2},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":9119.3730000000014},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":4659.1440000000002},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":8305.1920000000009},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":4435.2020000000002},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":8610.8240000000005},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":4774.3},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":9888.875},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":5273.0920000000006},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":9908.6820000000007},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":5403.0300000000007},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":8371.018},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":4577.2430000000004},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.0829525000000011},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.3260450000000006},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":3.8972074999999933},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.716843750000006},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.7417788461538457},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.1044849999999933},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":2.8525480769230747},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.5289074074074094},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.1451432291666634},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0.98406999999999911},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.1854350000000053},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":3.756114583333332},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.5993822115384653},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.6375961538461503},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.0669399999999953},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":2.8046658653846208},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.3140528846153821},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.2904550000000015},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":20.309000000000001},{"$f":"IF($E14=0,IF($C14=0, MAX(EN14 - ($EI14*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C14=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E14=0,IF($C14=0, MAX(EO14 - ($EI14*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C14=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A14,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI14*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI14*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":178394.25600000002},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A14,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI14*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI14*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":177906.84},{"$f":"SUM(S14:AP14)+(F14*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":178392.2208177353},{"$f":"SUM(AQ14:BN14)+(G14*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":177902.72381773533},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":31112.928},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":32771.160000000003},-2.0351822647207882,-4.1161822646681685,{"$f":"($EI14*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL14","v":0},{"$f":"($EI14*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM14","v":0},0,0,0,0,0,0,0,0]
[10046,"Central Electric Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,Init!$V:$AA,4,FALSE),IF(A15=10298,1,0))","v":0},{"$f":"VLOOKUP($A15, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.15881E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.15881E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.15881E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.15881E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A15=10298,$C15<>1),SUMPRODUCT(N$8:N14,$C$8:$C14)/SUM($C$8:$C14),IF(ModelMode=\"Actuals\",VLOOKUP($A15,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":7.8522376024727863E-2},{"$f":"IF(AND($A15=10298,$C15<>1),SUMPRODUCT(O$8:O14,$C$8:$C14)/SUM($C$8:$C14),IF(ModelMode=\"Actuals\",VLOOKUP($A15,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":7.989383147426421E-2},0,0,0,0,{"$f":"+VLOOKUP($A15,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":41085.457000000002},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":1234.3162664283918},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-1866.1471350665488},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-5421.2766055968059},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-2905.0811638911},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":9447.0082078940977},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":6906.0214513823994},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":3761.677837408497},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":5372.4537061450937},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-2063.4762454398951},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":1092.0541089120998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-1707.983673355302},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-2150.4722056417995},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":3092.6314335522511},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":946.67138389482716},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-8929.1458163088028},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-5155.088115613853},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-9748.9078472806032},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-6322.4052590514511},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-21.273784408404026},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":990.05572026724985},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":1139.0186636408471},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":443.32515689021602},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-2513.645212939402},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-3241.7245140624036},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":770.68726642839465},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-1795.3271350665491},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-5584.330605596806},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-3095.0481638911006},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":9284.7202078940973},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":6675.558451382396},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":3569.7848374085006},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":5171.6037061450952},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-1559.259566135901},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":1115.303948564102},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-1883.0246733552995},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-2366.5292056417966},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":2920.5274335522518},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":767.3953838948255},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-9119.4798163088053},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-5357.565115613852},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-9887.372847280596},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-6535.2912590514497},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-201.90078440840443},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":777.91472026725023},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":1251.933663640848},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-62.378843109781883},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-2941.908212939401},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-3164.8045140624017},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":30812.292999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":17443.796000000002},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":32407.929},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":21613.932000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":50242.749000000003},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":33396.345000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":47051.246999999996},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":32003.506999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":36177.206000000006},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":22992.427},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":38270.023999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":23533.645},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":34640.165000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":21228.32},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":30143.805},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":20073.006999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":31504.819999999996},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":18120.084999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":35519.796999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":22482.767},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":36115.267},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":20603.583999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":27788.521000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":17192.373},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":30348.664000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":17514.616000000002},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":32244.875},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":21423.965},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":50080.461000000003},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":33165.881999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":46859.353999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":31802.656999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":35371.807000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":22360.869000000002},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":38094.983},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":23317.588000000003},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":34468.061000000002},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":21049.043999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":29953.470999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":19870.53},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":31366.355000000003},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":17907.199000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":35339.17},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":22270.626},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":36228.182000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":20097.88},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":27360.258000000002},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":17269.293000000001},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":5.8629879807692475},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":45.219177500000015},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":39.088127499999985},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":25.048040865384635},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":30.229984999999985},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":16.982749999999996},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":18.570372596153874},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":28.412930288461553},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":30.064950000000039},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":28.187872596153852},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":30.23384490740743},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":23.668059895833352},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":10.685462962962944},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":46.632812499999986},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":40.498847499999982},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":26.51432211538463},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":29.563919270833324},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":18.408521634615369},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":19.98908413461541},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":29.876463942307709},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":31.416112500000011},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":29.628072115384626},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":27.752024038461556},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":28.638355000000018},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":81.850999999999999},{"$f":"IF($E15=0,IF($C15=0, MAX(EN15 - ($EI15*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C15=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E15=0,IF($C15=0, MAX(EO15 - ($EI15*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C15=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A15,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI15*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI15*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":718979.18400000001},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A15,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI15*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI15*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":717014.76},{"$f":"SUM(S15:AP15)+(F15*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":701357.61429565551},{"$f":"SUM(AQ15:BN15)+(G15*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":695765.79329565563},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":149573.95199999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":164293.79999999999},-17621.569704344496,-21248.966704344377,{"$f":"($EI15*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL15","v":0},{"$f":"($EI15*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM15","v":0},0,0,0,0,0,0,0,0]
[10055,"Albion, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,Init!$V:$AA,4,FALSE),IF(A17=10298,1,0))","v":0},{"$f":"VLOOKUP($A17, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":5.5399999999999998E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":5.52E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":5.5399999999999998E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":5.52E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A17=10298,$C17<>1),SUMPRODUCT(N$8:N16,$C$8:$C16)/SUM($C$8:$C16),IF(ModelMode=\"Actuals\",VLOOKUP($A17,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A17=10298,$C17<>1),SUMPRODUCT(O$8:O16,$C$8:$C16)/SUM($C$8:$C16),IF(ModelMode=\"Actuals\",VLOOKUP($A17,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A17,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":10.888600405599988},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":15.792671207300003},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-13.01759797119999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":12.374323842599992},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":55.213090059400002},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":80.161949241600013},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":41.510678989000013},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":66.714153193400008},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":23.630228303400003},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":44.854431471400005},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-12.226518860199974},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":14.722233498800009},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2.3556091265000134},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":8.4871742190500186},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-61.583653379200001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-32.870631380899979},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-74.743439100399996},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-39.379838019299996},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-26.632559725599975},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-18.372633563499988},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-29.37527550110002},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-22.929489623689989},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-33.491580379600009},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-18.464648361599998},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":17.204089212799971},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":10.320943152400005},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-12.364700505600013},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":12.797499568799992},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":55.917187207199987},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":80.619147980800008},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":42.257817332000002},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":67.173780799200003},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":22.302591447200001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":44.410593847200005},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-11.536535037600004},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":15.165517854400008},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":2.9000906820000125},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":8.8372169114000059},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-60.909290009599999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-32.43521754919999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-74.031437515199997},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-38.957983008400006},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-26.019153372799991},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-18.001689037999995},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-33.482617466800008},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-17.871542007719981},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-28.577592724800013},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-22.502974540800011},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":152.29400000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":108.10899999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":167.83500000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":129.59399999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":250.24799999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":206.80600000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":248.46799999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":194.03100000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":206.45},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":149.55500000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":178.899},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":137.512},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":153.17699999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":105.449},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":125.215},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":87.739000000000004},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":122.48099999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":77.474000000000004},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":143.28100000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":84.379000000000005},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":137.83799999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":73.451999999999998},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":111.376},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":79.225999999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":158.09899999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":102.304},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":167.83500000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":129.59399999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":250.24799999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":206.80600000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":248.46799999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":194.03100000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":198.22399999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":145.614},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":178.899},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":137.512},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":153.17699999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":105.449},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":125.215},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":87.739000000000004},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":122.48099999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":77.474000000000004},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":143.28100000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":84.379000000000005},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":133.12700000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":78.162000000000006},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":115.767},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":74.834999999999994},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":8.6908653846153816E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0.21938000000000002},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0.17372115384615383},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":5.8875000000000122E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":7.0954326923077016E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":2.65745192307692E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":3.7930555555555578E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":8.7030092592592645E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0.21938000000000002},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0.17372115384615383},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":5.8791666666666798E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":7.0954326923077016E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":2.65745192307692E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":3.6983173076923059E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0.39800000000000002},{"$f":"IF($E17=0,IF($C17=0, MAX(EN17 - ($EI17*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C17=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E17=0,IF($C17=0, MAX(EO17 - ($EI17*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C17=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A17,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI17*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI17*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":3434.5440000000003},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A17,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI17*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI17*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":3416.4},{"$f":"SUM(S17:AP17)+(F17*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":3430.8880157557596},{"$f":"SUM(AQ17:BN17)+(G17*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":3418.7200156988802},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},-3.6559842442406989,2.32001569888007,{"$f":"($EI17*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL17","v":61.487999999999829},{"$f":"($EI17*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM17","v":70.079999999999927},0,-2.32001569888007,3.6559842442406989,0,0,0,3.6559842442406989,-2.32001569888007]
[10068,"Chewelah, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,Init!$V:$AA,4,FALSE),IF(A26=10298,1,0))","v":0},{"$f":"VLOOKUP($A26, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":3.5710000000000001E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":3.568E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":3.5710000000000001E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":3.568E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A26=10298,$C26<>1),SUMPRODUCT(N$8:N25,$C$8:$C25)/SUM($C$8:$C25),IF(ModelMode=\"Actuals\",VLOOKUP($A26,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A26=10298,$C26<>1),SUMPRODUCT(O$8:O25,$C$8:$C25)/SUM($C$8:$C25),IF(ModelMode=\"Actuals\",VLOOKUP($A26,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A26,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":167.49023474439991},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":35.94494202394992},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":17.036575171199956},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":36.987740869899994},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":220.43554260309998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":200.51265115839999},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":147.75048857350021},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":186.22090984409988},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":114.36747160910022},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":134.22001044110004},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-1.3741152522998163},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-16.008216923799978},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":66.135182654749997},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":10.218772809075062},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-307.48679642080003},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-211.71439650034995},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-326.44283037459991},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-210.12012196195008},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-40.191042924399881},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-15.683450280249986},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-32.98542024264998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-40.813468314434999},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-62.147457645400095},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-75.734107038399998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":168.25596795519994},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":36.444849941599955},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":18.015921369599937},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":37.622504459199945},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":221.49168832480018},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":201.19844926719998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":148.87119608800003},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":186.91035125279996},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":110.04080848479998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":126.38565008479998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-0.33913951839986112},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-15.343290390399943},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":66.951904988000024},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":10.743836847600051},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-306.47525136640013},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-211.06127575279993},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-325.37482799679992},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-209.48733944560001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-39.270933395200018},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-15.127033491999896},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-32.079933191200098},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-40.291546890479935},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-61.362976163200074},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-75.205096307199938},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":1078.9680000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":631.00199999999995},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":1182.7850000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":792.56799999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":1477.6010000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":1016.841},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":1481.7660000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":1006.886},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":1292.796},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":809.10400000000004},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":1230.5920000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":775.476},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":1038.307},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":635.22},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":896.58900000000006},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":565.71699999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":944.83600000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":543.10199999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":1055.046},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":646.63800000000003},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":1044.846},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":580.447},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":871.64700000000005},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":553.96500000000003},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":1078.9680000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":631.00199999999995},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":1182.7850000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":792.56799999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":1477.6010000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":1016.841},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":1481.7660000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":1006.886},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":1247.1559999999999},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":780.54100000000005},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":1230.5920000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":775.476},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":1038.307},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":635.22},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":896.58900000000006},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":565.71699999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":944.83600000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":543.10199999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":1055.046},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":646.63800000000003},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":1044.846},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":580.447},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":871.64700000000005},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":553.96500000000003},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.25803749999999948},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.29599749999999991},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.63006250000000019},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.29600999999999988},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.28884615384615353},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.48606971153846157},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.32473798076923055},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.18791000000000002},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.84683173076923079},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.73537499999999989},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.26008593749999998},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.25803749999999948},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.29599749999999991},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.63006250000000019},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.28019791666666682},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.28884615384615353},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.48606971153846157},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.32473798076923055},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.18791000000000002},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.84683173076923079},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.64235096153846127},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.35088249999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":2.77},{"$f":"IF($E26=0,IF($C26=0, MAX(EN26 - ($EI26*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C26=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E26=0,IF($C26=0, MAX(EO26 - ($EI26*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C26=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A26,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI26*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI26*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":22153.248},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A26,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI26*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI26*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":22075.200000000001},{"$f":"SUM(S26:AP26)+(F26*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":22152.745101559238},{"$f":"SUM(AQ26:BN26)+(G26*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":22078.542101473919},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},-0.50289844076178269,3.3421014739178645,{"$f":"($EI26*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL26","v":2178.4320000000007},{"$f":"($EI26*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM26","v":2190},0,-3.3421014739178645,0.50289844076178269,0,0,0,0.50289844076178269,-3.3421014739178645]
[10081,"Milton-Freewater, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,Init!$V:$AA,4,FALSE),IF(A35=10298,1,0))","v":0},{"$f":"VLOOKUP($A35, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.2902E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.2899000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.2902E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.2899000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A35=10298,$C35<>1),SUMPRODUCT(N$8:N34,$C$8:$C34)/SUM($C$8:$C34),IF(ModelMode=\"Actuals\",VLOOKUP($A35,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A35=10298,$C35<>1),SUMPRODUCT(O$8:O34,$C$8:$C34)/SUM($C$8:$C34),IF(ModelMode=\"Actuals\",VLOOKUP($A35,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A35,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":173.58670475279951},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-172.31831784010001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-40.74555058560054},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-106.85560971619998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":1081.3072995421999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":1122.1719334207996},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":984.43954930700056},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":812.18531498420043},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":352.54331691420066},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":411.55949249820014},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-210.51563959260056},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-39.105377975599822},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":428.41448546950005},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-50.697408349849866},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-1073.5770972896007},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-1122.2216282967001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-1608.7902261251993},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-1305.9386753159001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":400.19661808720002},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-282.77313400049979},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":582.96102073069915},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-279.71307062246979},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":81.707638885199685},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-138.60181798080021},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":322.12943796359923},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-317.59440992245027},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-44.76620438720056},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-106.22084612690014},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":1079.3634452638998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":1122.8577315295997},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":981.56025682149993},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":812.87475639290005},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":298.15586789389999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":411.8217391938997},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-215.48066385870061},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-38.440451442200356},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":432.23120780274985},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-50.172344311325105},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-1061.5655522352008},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-1121.5685075491501},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-1590.7222237473998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-1305.3058927995503},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":405.11672761639966},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-282.21671721224993},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":419.58450778215001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-103.90814919851528},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":246.43012036739992},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-292.01080724960002},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":3466.75},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":1977.6190000000001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":4171.0959999999995},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":2623.0509999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":5623.4380000000001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":4071.5609999999997},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":5804.2290000000003},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":3777.2430000000004},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":4610.1980000000003},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":2849.9110000000001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":4240.57},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":2820.5219999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":3940.8649999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":2207.4279999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":3276.741},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":1686.6329999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":2984.3320000000003},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":1415.4479999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":4357.2809999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":2110.19},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":4477.1589999999997},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":1964.8969999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":3455.5010000000002},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":2136.4969999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":3614.527},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":1831.8429999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":4166.0959999999995},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":2623.0509999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":5620.4380000000001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":4071.5609999999997},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":5800.2290000000003},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":3777.2430000000004},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":4409.0439999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":2776.7179999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":4234.57},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":2820.5219999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":3943.8649999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":2207.4279999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":3287.741},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":1686.6329999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":3001.3320000000003},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":1415.4479999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":4361.2809999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":2110.19},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":4312.8770000000004},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":2140.1799999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":3619.4390000000003},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":1982.5590000000002},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":3.5114049999999999},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0.5746610576923068},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0.83950499999999728},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":2.1468990384615392},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":1.470189903846153},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":3.2686700000000002},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":2.107920673076924},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":2.0023726851851862},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0.91959114583333346},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":3.5114049999999999},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0.5746610576923068},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0.87009374999999878},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":2.1468990384615392},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":1.470189903846153},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":3.2686700000000002},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":2.107920673076924},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":2.0387379807692305},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0.87740250000000053},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":10.455},{"$f":"IF($E35=0,IF($C35=0, MAX(EN35 - ($EI35*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C35=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E35=0,IF($C35=0, MAX(EO35 - ($EI35*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C35=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A35,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI35*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI35*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":80048.59199999999},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A35,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI35*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI35*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":79812.36},{"$f":"SUM(S35:AP35)+(F35*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":80049.160366932876},{"$f":"SUM(AQ35:BN35)+(G35*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":79814.815366847542},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0.56836693288641982,2.4553668475418817,{"$f":"($EI35*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL35","v":11788.128000000012},{"$f":"($EI35*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM35","v":11773.440000000002},-0.56836693288641982,-2.4553668475418817,0,0,0,0,-0.56836693288641982,-2.4553668475418817]
[10101,"Clallam County PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,Init!$V:$AA,4,FALSE),IF(A45=10298,1,0))","v":0},{"$f":"VLOOKUP($A45, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.0763699999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.0763699999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.0763699999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.0763699999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A45=10298,$C45<>1),SUMPRODUCT(N$8:N44,$C$8:$C44)/SUM($C$8:$C44),IF(ModelMode=\"Actuals\",VLOOKUP($A45,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":5.0953596043562893E-2},{"$f":"IF(AND($A45=10298,$C45<>1),SUMPRODUCT(O$8:O44,$C$8:$C44)/SUM($C$8:$C44),IF(ModelMode=\"Actuals\",VLOOKUP($A45,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":5.0949650128899876E-2},0,0,0,0,{"$f":"+VLOOKUP($A45,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":5100.3821297067989},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":1247.3738226356509},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":4504.0537476064055},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":3957.9821795053031},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":9687.1606511256978},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":7124.3286543648028},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":7613.4120872545027},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":7496.8066972527013},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":8243.5843572077065},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":7568.0322839116998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":3938.9406434019111},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":1986.5879081413987},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2939.2284053232506},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":1490.4393617615278},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-9629.3800068176024},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-5595.2963013464469},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-14106.3983130862},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-8370.5929041216496},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-9763.9697981667996},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-4922.9959456217493},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-8182.601918974553},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-4900.026770081442},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-3871.8870998538005},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-3551.2360247247998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":5077.3991297067987},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":1271.0398226356519},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":4503.9647476064056},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":3958.2321795052994},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":9686.2956511256998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":7124.212654364801},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":7612.8140872545046},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":7496.6866972526987},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":8341.1294268156998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":7458.2048187156979},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":3939.1206434019041},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":1987.0889081414025},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":2940.2834053232509},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":1491.3533617615285},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-9628.5700068176011},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-5594.459301346451},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-14105.279313086197},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-8369.4369041216505},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-9763.0367981668023},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-4922.0399456217474},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-8158.3069189745547},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-4922.0597700814415},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-3894.2040998537996},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-3527.0900247247992},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":32574.124},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":19183.57},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":39642.016000000003},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":26732.665000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":47580.612999999998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":31730.079000000002},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":47823.277000000002},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":32233.275000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":43763.75},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":27910.37},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":41072.835000000006},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":25843.486999999997},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":32242.408999999996},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":20329.212},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":26663.844999999998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":17838.023000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":24212.458999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":14333.011},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":23248.639999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":15040.681999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":24305.367999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":13825.992},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":24274.524000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":15429.14},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":32551.141},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":19207.236000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":39641.927000000003},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":26732.914999999997},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":47579.748},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":31729.963},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":47822.679000000004},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":32233.154999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":42644.847999999998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":27192.319},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":41073.014999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":25843.988000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":32243.463999999996},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":20330.126},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":26664.654999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":17838.859999999997},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":24213.578000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":14334.166999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":23249.572999999997},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":15041.638000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":24329.662999999997},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":13803.959000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":24252.207000000002},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":15453.286},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":26.583467499999998},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":26.449199519230788},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":22.685625000000002},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":12.757223557692299},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":19.184209134615401},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":16.45721875000001},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":8.661852500000002},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":7.7808461538461486},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":9.7405740740740754},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":9.860093749999983},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":0.2181824999999975},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":27.631630000000015},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":27.495637019230799},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":22.084708333333353},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":13.801790865384646},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":20.143673076923093},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":17.416271634615399},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":9.5270550000000043},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":8.6566033653846119},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":8.3972331730769199},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":13.383482500000007},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":76.028000000000006},{"$f":"IF($E45=0,IF($C45=0, MAX(EN45 - ($EI45*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C45=0,1,0)),0),0), 0)","v":3.4170611962908879},{"$f":"IF($E45=0,IF($C45=0, MAX(EO45 - ($EI45*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C45=0,1,0)),0),0), 0)","v":2.8330611962592229},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A45,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI45*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI45*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":667829.95200000005},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A45,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI45*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI45*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":666005.28},{"$f":"SUM(S45:AP45)+(F45*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":667833.36906119634},{"$f":"SUM(AQ45:BN45)+(G45*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":666008.11306119629},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":12736.8},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":12649.439999999999},3.4170611962908879,2.8330611962592229,{"$f":"($EI45*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL45","v":0},{"$f":"($EI45*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM45","v":0},0,0,0,0,0,0,0,0]
[10118,"Consumers Power",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,Init!$V:$AA,4,FALSE),IF(A54=10298,1,0))","v":0},{"$f":"VLOOKUP($A54, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":6.4663000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":6.4663000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":6.4663000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":6.4663000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A54=10298,$C54<>1),SUMPRODUCT(N$8:N53,$C$8:$C53)/SUM($C$8:$C53),IF(ModelMode=\"Actuals\",VLOOKUP($A54,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":7.0042146516617762E-2},{"$f":"IF(AND($A54=10298,$C54<>1),SUMPRODUCT(O$8:O53,$C$8:$C53)/SUM($C$8:$C53),IF(ModelMode=\"Actuals\",VLOOKUP($A54,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":7.0594320620046419E-2},0,0,0,0,{"$f":"+VLOOKUP($A54,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":2733.7271300131979},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":413.95310699934998},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":826.95959095359649},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":17.215008364699315},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":3022.9390659042983},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":2609.1149635551992},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":2478.5246632954986},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":2075.1570630772985},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":2992.2536476222995},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":1898.3519625182998},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":59.912039608097984},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-455.3811430814003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2383.0525883517512},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":64.083692285976213},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-4431.1122842223995},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-3720.42229960855},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-6157.0472518938004},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-3607.6602849133506},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-412.75149555319877},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-1010.6099262032494},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":695.15626402954513},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-990.27134573405419},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-525.35436116619894},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-957.20263719520153},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":3417.8391300131989},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-304.90889300064919},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":850.89059095359698},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":7.8410083646977},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":3075.9270659042995},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":2619.5769635551987},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":2532.901663295499},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":2087.7800630773017},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":3004.8070412142988},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":2016.3626593142981},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":79.967039608098275},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-466.75214308139948},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":2386.2305883517511},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":42.752692285977901},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-4447.3852842224005},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-3757.9382996085496},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-6173.4322518938025},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-3645.4982849133503},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-414.0884955531983},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-1043.3759262032509},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":5.753264029550337},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-334.62934573405619},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":86.700638833797711},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-1621.4136371952009},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":19238.596000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":11189.135},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":21936.113999999998},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":13699.121000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":25787.455999999998},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":17391.036},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":26634.628000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":16935.607},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":24331.017},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":14119.025000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":22368.124},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":13876.666999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":19986.958000000002},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":11381.489},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":17372.067000000003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":10357.16},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":16863.031999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":10031.545},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":19419.596000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":10982.583000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":20212.325999999997},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":10259.397000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":16383.621000000003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":10445.270999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":19922.708000000002},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":10470.273000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":21960.044999999998},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":13689.746999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":25840.444},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":17401.498},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":26689.005000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":16948.230000000003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":23612.789000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":13871.644999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":22388.179},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":13865.296},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":19990.136000000002},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":11360.158000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":17355.794000000002},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":10319.644},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":16846.646999999997},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":9993.7070000000003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":19418.259000000002},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":10949.816999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":19522.923000000003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":10915.038999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":16995.675999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":9781.06},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":1.9731634615384621},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.576714999999993},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":8.7833600000000018},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":9.389432692307679},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":0.96645749999999708},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":6.6148173076923058},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":4.3740048076923017},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.67020432692307},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.1154200000000003},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":3.4932596153846092},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":8.8306342592592557},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":7.2219036458333292},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":2.2366759259259226},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.7398875000000089},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":8.9688900000000018},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":9.595718749999989},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":0.58061197916666174},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":6.793608173076926},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":4.5473653846153894},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.8003221153846098},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.2183825000000112},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":3.6044735576923017},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":8.7948774038461508},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":7.4538100000000043},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":45.673999999999999},{"$f":"IF($E54=0,IF($C54=0, MAX(EN54 - ($EI54*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C54=0,1,0)),0),0), 0)","v":1.1568390157190152},{"$f":"IF($E54=0,IF($C54=0, MAX(EO54 - ($EI54*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C54=0,1,0)),0),0), 0)","v":4.4808390156831592},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A54,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI54*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI54*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":401200.41599999997},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A54,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI54*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI54*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":400104.24},{"$f":"SUM(S54:AP54)+(F54*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":401201.57283901569},{"$f":"SUM(AQ54:BN54)+(G54*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":400108.72083901567},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":31121.712},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":34435.56},1.1568390157190152,4.4808390156831592,{"$f":"($EI54*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL54","v":0},{"$f":"($EI54*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM54","v":0},0,0,0,0,0,0,0,0]
[10170,"Eugene Water & Electric Board",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,Init!$V:$AA,4,FALSE),IF(A63=10298,1,0))","v":0},{"$f":"VLOOKUP($A63, Init!$V:$AA,3,FALSE)","v":1},1,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":3.26136E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":3.30627E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.46838E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.5132900000000001E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":1.7929799999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":1.7929799999999999E-2},{"$f":"IF(AND($A63=10298,$C63<>1),SUMPRODUCT(N$8:N62,$C$8:$C62)/SUM($C$8:$C62),IF(ModelMode=\"Actuals\",VLOOKUP($A63,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A63=10298,$C63<>1),SUMPRODUCT(O$8:O62,$C$8:$C62)/SUM($C$8:$C62),IF(ModelMode=\"Actuals\",VLOOKUP($A63,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A63,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":3537.0429329535182},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":7871.5348976950881},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-9247.6460391656874},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-22.473669231927488},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-3490.8149733374084},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":7887.7581947272847},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-1684.4565451999733},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":8176.8591143889935},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-51.7092961353992},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":8068.587556460152},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-4008.4423263689459},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":4123.6884492032295},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2408.5500344747488},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":5273.0227163882628},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-16090.134058108808},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-5616.5143181073508},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-19067.731069338523},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-4406.8023936988793},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-4019.0603474528762},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":5105.6517173074863},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-674.07799581081053},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":5976.0665340981104},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-1688.7184546851131},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":6226.9889021264062},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":5667.4552687142786},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":6772.7761918856559},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-9170.4214181920106},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":265.78820626870584},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-3148.9557763299017},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":8514.8204603111517},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-1241.128419767796},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":8817.113753645921},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":1819.8036076908757},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":9791.4792935723854},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-3696.8758587686825},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":4591.0879507906502},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":2876.6784433832072},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":5722.5585081736644},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-16271.1998604869},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-5543.0456366818689},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-19341.859748590367},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-4294.3411164230201},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-3760.2432722294616},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":5562.7931441024011},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-1969.4850416739573},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":8133.2162668101337},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":191.81269645967404},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":5125.8413685378218},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":41016.620668770323},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":32340.027834991986},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":38687.43298772072},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":31046.664972645875},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":48203.293520990796},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":41454.832428052083},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":53169.693459517024},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":41922.258304619194},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":48404.770191924799},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":35819.529942024354},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":46649.479945100451},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":36669.182552999628},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":42383.841357729245},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":30972.807146032912},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":33420.950174553596},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":26351.133791474949},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":33206.713314460278},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":26565.370651568224},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":41016.620668770323},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":32340.027834991986},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":43645.891224460895},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":31522.032550999538},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":36708.512173076087},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":32119.948151441607},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":44293.335621098689},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":31989.631281904607},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":40230.738867699198},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":32285.167941328607},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":50126.202863383201},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":43108.534462509553},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":55290.720734155708},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":43594.606732700027},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":50048.084105673981},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":37536.063079255488},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":48510.405086349019},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":38131.977075086848},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":44074.603099512955},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":32208.36380349024},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":34754.167318612308},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":27402.324231982784},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":34531.384194775041},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":27625.107355820033},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":42652.841709206143},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":33630.125193797154},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":43705.998294618395},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":34460.498655372197},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":39763.412103074283},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":31810.729682459423},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":251.09700000000001},{"$f":"IF($E63=0,IF($C63=0, MAX(EN63 - ($EI63*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C63=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E63=0,IF($C63=0, MAX(EO63 - ($EI63*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C63=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A63,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI63*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI63*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":2023499.808},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A63,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI63*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI63*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":2045757.8399999999},{"$f":"SUM(S63:AP63)+(F63*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":2018084.8761141575},{"$f":"SUM(AQ63:BN63)+(G63*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":2051172.7905641824},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},-5414.9318858424667,5414.9505641825963,{"$f":"($EI63*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL63","v":182136.24},{"$f":"($EI63*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM63","v":153851.88000000035},0,-5414.9505641825963,5414.9318858424667,0,0,0,0,0]
[10191,"Grays Harbor PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,Init!$V:$AA,4,FALSE),IF(A72=10298,1,0))","v":0},{"$f":"VLOOKUP($A72, Init!$V:$AA,3,FALSE)","v":0},{"$f":"+IF(ModelMode=\"Actuals\",1,0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.70552E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.7040699999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.70552E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.7040699999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A72=10298,$C72<>1),SUMPRODUCT(N$8:N71,$C$8:$C71)/SUM($C$8:$C71),IF(ModelMode=\"Actuals\",VLOOKUP($A72,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A72=10298,$C72<>1),SUMPRODUCT(O$8:O71,$C$8:$C71)/SUM($C$8:$C71),IF(ModelMode=\"Actuals\",VLOOKUP($A72,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A72,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":12481.826477212795},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":9294.1396096524004},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":5337.5897234943986},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":6302.3017725688042},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":8140.2556242071951},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":12064.654315980799},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":10636.022662332005},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":11742.038287799194},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":7935.5512844792102},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":9607.7271088632006},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":2925.9355439624051},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":5131.1592918544047},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":11581.981873182005},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":7156.7083671614055},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-7231.639706009606},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-3118.3619120492003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-14528.627179515199},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-4209.009909508397},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-4493.7851413727985},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":277.81864346200382},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-1924.5265329667964},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":20.052100542285189},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-858.6472507248036},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":2464.6762574591994},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":14581.078915734797},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":7000.0208256721562},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":5177.6207897503991},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":6188.9590127183037},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":7817.5446674226987},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":11817.950224572807},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":10336.776192199504},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":11533.228289219696},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":7512.6341680127007},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":9650.5011589127025},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":2763.6743711009112},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":5015.7464076354008},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":11422.640785955758},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":7055.262462356779},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-7312.4593617135979},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-3174.5444092509497},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-14608.390064588195},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-4268.7854212181446},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-4581.0401807947928},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":216.79812156075423},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-3893.6723254800454},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":1834.0473027001062},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":917.73435424819763},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":535.06910946720382},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":56014.27},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":37714.237999999998},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":61014.074000000001},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":42389.035000000003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":68182.843999999997},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":51052.733999999997},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":74348.991999999998},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":50937.241999999998},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":64217.641000000003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":41840.383000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":61764.995999999999},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":42932.675999999999},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":58013.190999999999},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":37006.949000000001},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":50275.370999999999},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":34011.987999999998},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":46188.02},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":31765.098000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":47815.055},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":31910.484},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":49553.016000000003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":29691.633000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":43739.648000000001},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":32539.289000000001},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":58076.512000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":35395.957000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":60806.77},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":42245.012000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":67809.085999999996},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":50772.883000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":73995.577999999994},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":50695.108999999997},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":61821.038999999997},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":40892.836000000003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":61552.711000000003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":42785.125},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":57814.375},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":36880.125},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":50145.66},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":33924.237999999998},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":46056.637000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":31674.738000000001},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":47683.328000000001},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":31822.57},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":47540.105000000003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":31480.401999999998},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":45478.112999999998},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":30584.113000000001},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":2.1863125000000139},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.581815000000006},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":24.057889999999986},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":17.086461538461549},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":11.193897499999991},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":21.582451923076945},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":7.5892139423077083},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":7.0707427884615583},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.292950000000005},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":6.705963942307676},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.745944444444419},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.566666666666663},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":1.9286296296296257},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.40907500000003},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":23.800285000000002},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":16.857014423076919},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":18.870710937500007},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":21.405752403846151},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":7.448137019230785},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":6.995548076923086},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.240407499999989},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":6.6796153846153743},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.808901442307686},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.382717499999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":131.21700000000001},{"$f":"IF($E72=0,IF($C72=0, MAX(EN72 - ($EI72*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C72=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E72=0,IF($C72=0, MAX(EO72 - ($EI72*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C72=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A72,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI72*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI72*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":1058182.128},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A72,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI72*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI72*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":1054397.3999999999},{"$f":"SUM(S72:AP72)+(F72*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":1144918.8718504987},{"$f":"SUM(AQ72:BN72)+(G72*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":1137933.0268463751},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},86736.743850498693,83535.626846375177,{"$f":"($EI72*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL72","v":94428},{"$f":"($EI72*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM72","v":95063.520000000251},-86736.743850498693,-83535.626846375177,0,0,0,0,-86736.743850498693,-83535.626846375177]
[10204,"Idaho Falls Power",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,Init!$V:$AA,4,FALSE),IF(A76=10298,1,0))","v":0},{"$f":"VLOOKUP($A76, Init!$V:$AA,3,FALSE)","v":1},1,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.1263199999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.1263199999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":5.7750999999999992E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":5.7750999999999992E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":5.4881000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":5.4881000000000001E-3},{"$f":"IF(AND($A76=10298,$C76<>1),SUMPRODUCT(N$8:N75,$C$8:$C75)/SUM($C$8:$C75),IF(ModelMode=\"Actuals\",VLOOKUP($A76,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A76=10298,$C76<>1),SUMPRODUCT(O$8:O75,$C$8:$C75)/SUM($C$8:$C75),IF(ModelMode=\"Actuals\",VLOOKUP($A76,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A76,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":16.481006307656571},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":2012.0121589392111},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-2034.0349516545612},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":1277.600735675187},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-197.37914225805798},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":4113.2069284055233},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-36.603218836818996},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":3709.4267260845409},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-815.08251040117466},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":2585.2427274837737},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-3349.4677135195634},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":228.1886740095124},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-885.30848610132671},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":734.66934185678838},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-3718.3775311781574},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-151.20979233080288},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-5896.8980132839588},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-451.27135911603546},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-1160.5320812934769},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":2339.3145350458981},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-656.61420057160649},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":2067.6204925668517},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-2357.0402714016691},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":967.79562291836555},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":684.43022891187502},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":1516.9196801427934},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-1923.8814619543991},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":1365.9989111595678},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-65.513709972299694},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":4226.6112001712772},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":104.45511787115902},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":3820.6457992581345},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-147.86311955783094},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":3104.9179506744003},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-3240.9158665479517},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":313.51668833575604},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-788.13496525809387},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":805.68076093453601},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-3615.1959700677053},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-69.855099916792824},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-5800.8664889463162},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-374.44613964592281},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-1052.1261373419693},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":2424.7884523922803},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-1172.0913135539085},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":2772.3056629602925},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-1739.0724037280779},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":506.33318544905887},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":14757.100558611257},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":11635.40620967426},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":16818.705816278238},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":13497.011417563286},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":20133.77804904084},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":17315.049122175122},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":21537.390004459678},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":16981.40365736244},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":18242.72369041172},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":13499.615530904672},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":16574.160155966732},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":13028.24608413731},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":14836.86866973892},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":10842.32710480921},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":15754.201947706642},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":12421.582304922546},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":14662.503760158639},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":11730.003008126912},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":16551.883058982919},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":13050.523181121147},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":16774.313368858042},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":12114.781877508585},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":12744.48975477573},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":11151.428535428764},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":15425.049781215475},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":11140.313730877842},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":16928.8593059784},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":13585.409593047667},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":20265.643481326599},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":17428.453393940876},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":21678.448341167656},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":17092.622730536033},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":18257.276853871066},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":13692.9576404033},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":16682.712002938344},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":13113.574098463554},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":14934.042190582153},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":10913.338523886958},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":15857.383508817094},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":12502.936997336556},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":14758.535284496282},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":11806.828227597025},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":16660.289002934427},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":13135.997098467529},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":16258.83625587574},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":12819.467047902026},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":13362.457622449321},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":10689.966097959457},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":79.555999999999997},{"$f":"IF($E76=0,IF($C76=0, MAX(EN76 - ($EI76*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C76=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E76=0,IF($C76=0, MAX(EO76 - ($EI76*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C76=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A76,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI76*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI76*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":698819.90399999998},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A76,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI76*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI76*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":696910.55999999994},{"$f":"SUM(S76:AP76)+(F76*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":697162.45767305803},{"$f":"SUM(AQ76:BN76)+(G76*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":698568.01273344981},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":51816.815999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":66733.680000000008},-1657.4463269419502,1657.4527334498707,{"$f":"($EI76*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL76","v":0},{"$f":"($EI76*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM76","v":0},0,0,0,0,0,0,0,0]
[10237,"Lewis County PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,Init!$V:$AA,4,FALSE),IF(A83=10298,1,0))","v":0},{"$f":"VLOOKUP($A83, Init!$V:$AA,3,FALSE)","v":1},1,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.61017E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.61017E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":6.4989000000000002E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":6.4989000000000002E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":9.6027999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":9.6027999999999999E-3},{"$f":"IF(AND($A83=10298,$C83<>1),SUMPRODUCT(N$8:N82,$C$8:$C82)/SUM($C$8:$C82),IF(ModelMode=\"Actuals\",VLOOKUP($A83,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":5.1198431400133651E-2},{"$f":"IF(AND($A83=10298,$C83<>1),SUMPRODUCT(O$8:O82,$C$8:$C82)/SUM($C$8:$C82),IF(ModelMode=\"Actuals\",VLOOKUP($A83,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":5.1638061407519434E-2},0,0,0,0,{"$f":"+VLOOKUP($A83,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":1318.7041721742025},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":3289.3042304695646},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-116.88560034744296},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":3180.8159692064855},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":1871.6769199893424},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":6429.3826217573405},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-1670.5737054735619},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":2889.6276946153102},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-970.21029436362005},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":2870.0545221703142},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-2472.5715772187214},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":1276.0600478837605},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":1736.2033435472804},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":2823.5502613597928},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-5125.4917155910261},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-912.17089431174099},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-8012.9392086048811},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-1609.4106103488339},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-4935.4022049568794},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-229.15396904798945},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-3809.3866350994795},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":109.19017541863286},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-2262.4499515007792},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":1430.3413777374935},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":2225.6817539065887},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":2758.2105517853215},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":130.74942593251762},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":3379.5430777961537},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":2162.1785923719399},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":6679.2140600063722},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-1405.2320040207596},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":3098.8394207607871},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-113.79635649943157},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":3533.5098936111517},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-2238.4409307440728},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":1460.1002435501323},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":1964.2395780631377},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":2990.1921250444575},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-4928.4557986706495},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-756.81565212452188},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-7835.4384766099611},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-1467.4100247528986},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-4759.3834525080147},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-90.369952694045423},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-4216.1547874791304},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":835.45964538920271},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-1468.5150647320024},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":960.60635734768039},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":17906.782717734604},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":14118.809450521514},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":21098.691095591759},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":16931.699604212386},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":24750.961689176442},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":21285.82705269174},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":22607.313181139936},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":17824.996931283411},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":20476.13292366948},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":15152.338363515415},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":19948.107746256977},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":15680.36354092796},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":19428.859248742028},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":14198.012527926867},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":16787.608797876175},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":13236.383859863909},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":15123.19630167652},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":12098.557041341217},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":14996.93052610272},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":11824.502914811761},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":15806.179360461872},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":11415.573982555798},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":14731.772397397823},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":12890.300847723094},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":18813.760299466991},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":13587.715771837271},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":21346.32612187172},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":17130.426712802055},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":25041.463361559039},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":21535.658490940772},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":22872.654882592738},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":18034.208657428888},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":20598.08121675767},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":15448.560912568253},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":20182.238392731626},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":15864.403736594331},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":19656.895483257886},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":14364.654391611532},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":16984.644714796552},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":13391.739102051128},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":15300.69703367144},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":12240.557626937152},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":15172.949278551585},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":11963.286931165705},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":15399.411208082221},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":12141.843452526367},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":15525.707284166599},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":12420.565827333281},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":113.732},{"$f":"IF($E83=0,IF($C83=0, MAX(EN83 - ($EI83*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C83=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E83=0,IF($C83=0, MAX(EO83 - ($EI83*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C83=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A83,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI83*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI83*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":999021.88800000004},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A83,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI83*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI83*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":996292.32},{"$f":"SUM(S83:AP83)+(F83*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":996121.77116233658},{"$f":"SUM(AQ83:BN83)+(G83*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":999192.44599630998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":23945.183999999994},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":32639.759999999991},-2900.1168376634596,2900.125996310031,{"$f":"($EI83*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL83","v":0},{"$f":"($EI83*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM83","v":0},0,0,0,0,0,0,0,0]
[10260,"Modern Elec Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,Init!$V:$AA,4,FALSE),IF(A92=10298,1,0))","v":0},{"$f":"VLOOKUP($A92, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":3.7212999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":3.7212999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":3.7212999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":3.7212999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A92=10298,$C92<>1),SUMPRODUCT(N$8:N91,$C$8:$C91)/SUM($C$8:$C91),IF(ModelMode=\"Actuals\",VLOOKUP($A92,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A92=10298,$C92<>1),SUMPRODUCT(O$8:O91,$C$8:$C91)/SUM($C$8:$C91),IF(ModelMode=\"Actuals\",VLOOKUP($A92,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A92,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":1913.5320088331991},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":430.76455349685057},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-126.77069368639968},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":277.65685045969985},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":1632.620419459301},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":1581.2146590752},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":837.98842097050147},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":1443.8079526823003},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":729.26533547730287},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":1275.529839973301},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-68.224995206897802},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-280.40636247139992},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":1070.0389375892501},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":309.78664478972587},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-2259.8960364623999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-1554.206459526049},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-2166.7784950238001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-1542.9332603108505},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":676.52069662679969},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":330.39868628425029},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":1271.4937847970505},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":403.76268345419612},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":512.14620096379986},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-9.2174467151999124},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":1972.2350088332005},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":464.87455349685115},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-71.463693686398983},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":315.16085045969976},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":1687.7124194592998},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":1618.9366590751997},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":893.29342097050176},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":1481.3139526822997},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":826.37873826930081},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":1279.2440413693002},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-11.072995206897758},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-244.74736247140027},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":1127.7169375892499},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":344.91964478972568},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-2203.1810364623998},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-1518.1114595260487},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-2107.6284950238005},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-1509.2722603108505},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":734.59269662679981},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":365.13768628425078},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":1331.3707847970509},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":436.69768345419561},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":568.74720096380042},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":26.99155328479992},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":11411.941999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":6631.7889999999998},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":12021.366},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":8151.4759999999997},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":14733.404},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":10088.083000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":14739.618},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":9995.8690000000006},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":13009.54},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":8308.4220000000005},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":12769.959000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":7967.5640000000003},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":11200.934999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":6822.8559999999998},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":10287.646000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":6547.3209999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":11081.079},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":6306.3119999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":12089.866},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":7232.3779999999997},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":12503.457},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":6877.85},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":10243.116},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":6552.808},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":11470.645},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":6665.8990000000003},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":12076.673000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":8188.98},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":14788.495999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":10125.805},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":14794.923000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":10033.375},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":12686.094999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":8101.857},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":12827.111000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":8003.223},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":11258.612999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":6857.9889999999996},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":10344.361000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":6583.4160000000002},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":11140.228999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":6339.973},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":12147.938},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":7267.1170000000002},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":12563.334000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":6910.7849999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":10299.717000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":6589.0169999999998},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":3.192447115384617},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":4.2065849999999969},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":5.3304899999999975},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.4422259615384618},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":4.9241499999999974},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":4.4769831730769205},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":7.1246754807692305},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.7880817307692247},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.7573025000000015},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.7308221153846155},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":7.0958124999999939},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":5.6492187499999993},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":4.2175810185185121},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":4.2133174999999987},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":5.3367600000000053},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.454281249999994},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":4.5562942708333409},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":4.4845985576923084},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":7.131026442307693},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.7967475961538462},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.7544274999999985},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.7362259615384623},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":5.9826778846153843},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.7197074999999984},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":26.285},{"$f":"IF($E92=0,IF($C92=0, MAX(EN92 - ($EI92*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C92=0,1,0)),0),0), 0)","v":6687.2170583377301},{"$f":"IF($E92=0,IF($C92=0, MAX(EO92 - ($EI92*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C92=0,1,0)),0),0), 0)","v":7808.9720583377057},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A92,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI92*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI92*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":230887.44},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A92,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI92*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI92*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":230256.6},{"$f":"SUM(S92:AP92)+(F92*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":237574.65705833773},{"$f":"SUM(AQ92:BN92)+(G92*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":238065.57205833771},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},6687.2170583377301,7808.9720583377057,{"$f":"($EI92*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL92","v":0},{"$f":"($EI92*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM92","v":0},0,0,0,0,0,0,0,0]
[10294,"Pacific County PUD #2",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,Init!$V:$AA,4,FALSE),IF(A101=10298,1,0))","v":0},{"$f":"VLOOKUP($A101, Init!$V:$AA,3,FALSE)","v":0},{"$f":"+IF(ModelMode=\"Actuals\",1,0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":5.143E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":5.143E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":5.143E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":5.143E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A101=10298,$C101<>1),SUMPRODUCT(N$8:N100,$C$8:$C100)/SUM($C$8:$C100),IF(ModelMode=\"Actuals\",VLOOKUP($A101,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A101=10298,$C101<>1),SUMPRODUCT(O$8:O100,$C$8:$C100)/SUM($C$8:$C100),IF(ModelMode=\"Actuals\",VLOOKUP($A101,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A101,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":2182.6273228519985},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":1458.2599317535005},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":1042.6756720960002},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":1223.0812007669992},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":3359.661844323},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":4142.4854214719999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":3331.3535097550011},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":3744.130116852999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":3802.7261943030026},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":3634.7692248629992},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":892.84500184100034},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":1423.6317957460014},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2229.2068003175009},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":1468.3811662197513},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-3975.5210492639999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-2499.1606821655005},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-6493.0917634179987},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-3013.5056052935006},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-3866.8783622520004},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-2021.4494732324993},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-2972.5133520245017},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-1883.3409446685491},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-2074.4625431820004},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-1090.9513018719999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":2855.0323228519992},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":936.56293175350038},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":1148.7376720959983},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":1295.0842007669999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":3487.3468443230013},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":4237.0604214719988},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":3465.4725097549999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":3836.7171168529985},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":3703.9603734230004},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":3624.5123144230001},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":1003.6700018410011},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":1499.8887957460011},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":2325.7638003175016},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":1530.6671662197514},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-3896.0240492640005},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-2447.4286821655005},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-6422.8187634179994},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-2966.9126052935007},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-3796.0583622520007},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-1976.7374732324997},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-3347.8943520245011},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-1391.2969446685483},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-1548.0035431820015},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-1502.3073018719997},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":15309.847},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":10028.348},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":17831.934000000001},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":12105.045},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":21465.52},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":15899.351000000001},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":22544.016},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":15563.454},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":20774.605},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":13354.535},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":18635.778999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":12822.689},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":16230.55},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":10469.728999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":13365.733},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":8697.5059999999994},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":11816.029},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":7834.4960000000001},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":11906.866},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":7517.3890000000001},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":12550.553},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":7064.1319999999996},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":11374.165000000001},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":7978.0559999999996},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":15982.252},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":9506.6509999999998},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":17937.995999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":12177.048000000001},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":21593.205000000002},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":15993.925999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":22678.134999999998},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":15656.040999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":20094.609},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":13053.663},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":18746.603999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":12898.946},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":16327.107},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":10532.014999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":13445.23},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":8749.2379999999994},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":11886.302},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":7881.0889999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":11977.686},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":7562.1009999999997},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":12175.172},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":7556.1760000000004},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":11900.624},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":7566.7},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":4.5644831730769226},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":1.394165000000001},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":9.5561999999999969},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":12.266653846153851},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":8.2854875000000092},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":14.508454326923086},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":8.8502548076923091},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":6.3328341346153891},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":3.9119275000000044},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":2.0797259615384611},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":1.87079398148148},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":3.220778645833331},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":4.6540462962962934},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":1.4530100000000061},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":9.6209874999999982},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":12.348252403846161},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":8.2762890625000054},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":14.606048076923074},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":8.9321466346153855},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":6.3857355769230821},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":3.9292450000000052},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":2.0734855769230762},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":1.8197596153846156},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":3.2924399999999991},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":36.326999999999998},{"$f":"IF($E101=0,IF($C101=0, MAX(EN101 - ($EI101*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C101=0,1,0)),0),0), 0)","v":4043.9604626692599},{"$f":"IF($E101=0,IF($C101=0, MAX(EO101 - ($EI101*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C101=0,1,0)),0),0), 0)","v":5653.9974626692128},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A101,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI101*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI101*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":319096.36799999996},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A101,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI101*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI101*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":318224.51999999996},{"$f":"SUM(S101:AP101)+(F101*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":323140.32846266922},{"$f":"SUM(AQ101:BN101)+(G101*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":323878.51746266917},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},4043.9604626692599,5653.9974626692128,{"$f":"($EI101*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL101","v":0},{"$f":"($EI101*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM101","v":0},0,0,0,0,0,0,0,0]
[10349,"Seattle City Light",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,Init!$V:$AA,4,FALSE),IF(A111=10298,1,0))","v":0},{"$f":"VLOOKUP($A111, Init!$V:$AA,3,FALSE)","v":1},1,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":6.5281800000000001E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":6.4989400000000003E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":6.5281800000000001E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":6.4989400000000003E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A111=10298,$C111<>1),SUMPRODUCT(N$8:N110,$C$8:$C110)/SUM($C$8:$C110),IF(ModelMode=\"Actuals\",VLOOKUP($A111,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A111=10298,$C111<>1),SUMPRODUCT(O$8:O110,$C$8:$C110)/SUM($C$8:$C110),IF(ModelMode=\"Actuals\",VLOOKUP($A111,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A111,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":27790.168818654987},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":20829.24426385398},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":95527.458098169562},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":67631.012351584155},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":83675.87877814981},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":59765.899866067222},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":96359.362903712899},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":76794.774354427878},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":73767.564984697819},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":69421.955598553657},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":80991.908522556565},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":59447.222155359545},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-29479.71875959952},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-15427.77764087118},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-171513.69563576626},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-109719.94174336531},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-232403.7254235468},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-137697.27225285812},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-83570.368278295224},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-43312.30766872938},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-58516.369522628695},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-21224.536184351629},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":55303.407829186763},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":35558.280989692939},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":27137.014686781738},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":20383.495335590138},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":94260.30577367681},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":66768.569650488585},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":82448.593169833388},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":58929.873997177579},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":95002.573817179014},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":75834.013018107449},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":79995.445890613337},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":72259.087396413495},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":79796.470061597589},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":58625.840676846943},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-29750.796911058686},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-15627.422015055345},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-170877.64858141111},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-109316.6148494199},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-231362.7791059844},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-137080.52022692232},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-83513.261451301805},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-43329.782279648643},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-58630.957223682082},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-21380.593934603632},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":54441.110087704408},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":34989.286320502375},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":194418.30988799981},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":129612.20659199987},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":308639.06694719999},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":205759.37796479996},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":313499.52469440002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":208999.68312960002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":340232.04230399989},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":226821.3615360001},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":289197.23595840001},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":192798.15730559986},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":306208.83807359997},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":204139.22538239995},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":148243.96128959997},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":98829.307526399964},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":48604.577472000157},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":32403.051648000001},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":116650.98593279997},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":77767.323955200118},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":138523.04579520001},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":92348.697196800087},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":226011.28524479998},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":150674.19016320014},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":193018.82112000015},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":128679.21407999985},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":306417.37852800003},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":204278.25235199998},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":311242.84905600001},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":207495.23270399999},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":337782.93696000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":225188.62464000005},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":287115.49641599995},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":191410.3309440001},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":304004.64326399978},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":202669.76217600013},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":147176.85110399983},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":98117.900736000098},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":48254.705280000126},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":32169.803520000005},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":115811.29267199981},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":77207.528447999852},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":137525.91004800005},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":91683.940031999955},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":224384.37955200003},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":149589.58636799999},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":523.91099999999994},{"$f":"IF($E111=0,IF($C111=0, MAX(EN111 - ($EI111*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C111=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E111=0,IF($C111=0, MAX(EO111 - ($EI111*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C111=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A111,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI111*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI111*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":4050381.4559999998},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A111,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI111*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI111*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":4021225.44},{"$f":"SUM(S111:AP111)+(F111*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":4050381.4745661439},{"$f":"SUM(AQ111:BN111)+(G111*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":4021225.4584829845},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},1.8566144164651632E-2,1.8482984509319067E-2,{"$f":"($EI111*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL111","v":551652.76799999969},{"$f":"($EI111*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM111","v":568234.91999999946},-1.8566144164651632E-2,-1.8482984509319067E-2,0,0,0,0,0,0]
[10378,"Coulee Dam, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,Init!$V:$AA,4,FALSE),IF(A120=10298,1,0))","v":0},{"$f":"VLOOKUP($A120, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":2.8610000000000002E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":2.8610000000000002E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":2.8610000000000002E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":2.8610000000000002E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A120=10298,$C120<>1),SUMPRODUCT(N$8:N119,$C$8:$C119)/SUM($C$8:$C119),IF(ModelMode=\"Actuals\",VLOOKUP($A120,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A120=10298,$C120<>1),SUMPRODUCT(O$8:O119,$C$8:$C119)/SUM($C$8:$C119),IF(ModelMode=\"Actuals\",VLOOKUP($A120,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A120,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":18.337761300399848},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-26.73651746554998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":48.882175459199857},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":100.46412367089999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":418.55703007209991},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":378.62220357439992},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":300.56860033849989},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":331.57370990309994},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":230.41917901810007},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":267.60704953009997},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":20.630141770699993},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":49.415729314200007},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2.3951348572499001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":2.9589285933250267},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-375.32680021280009},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-249.01848624684999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-382.24326762860005},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-243.42559309245007},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-153.04178768040003},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-84.681143727749998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-147.38781806615009},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-97.348064645084946},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-158.70984019140008},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-130.92290065440005},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":22.683761300399851},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-24.12351746554998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":52.933175459199902},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":103.37212367090001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":422.59303007209996},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":381.54520357439992},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":304.60960033850006},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":334.49170990309995},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":231.36143864209987},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":262.17067934210002},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":24.777141770699927},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":52.228729314199995},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":6.6261348572498946},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":5.6869285933250353},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-371.06880021280017},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-246.31748624685002},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-377.79926762859998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-240.91059309245009},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-148.73378768040004},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-82.030143727749987},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-142.92481806615012},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-94.852064645084965},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-154.44984019140009},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-128.22290065440006},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":748.59199999999998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":450.00900000000001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":982.85199999999998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":705.81700000000001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":1425.768},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":1032.645},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":1369.35},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":989.07100000000003},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":1174.548},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":808.30799999999999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":1007.652},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":683.53399999999999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":781.27599999999995},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":503.69499999999999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":589.35},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":373.84100000000001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":636.27499999999998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":360.03800000000001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":724.43600000000004},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":445.95499999999998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":716.14499999999998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":400.39100000000002},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":589.42399999999998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":373.577},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":752.93799999999999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":452.62200000000001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":986.90300000000002},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":708.72500000000002},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":1429.8040000000001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":1035.568},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":1373.3910000000001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":991.98900000000003},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":1143.1569999999999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":786.70500000000004},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":1011.799},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":686.34699999999998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":785.50699999999995},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":506.423},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":593.60799999999995},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":376.54199999999997},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":640.71900000000005},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":362.553},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":728.74400000000003},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":448.60599999999999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":720.60799999999995},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":402.887},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":593.68399999999997},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":376.27699999999999},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":5.5500000000000105E-2},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.26087000000000016},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.76158000000000037},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":1.0652932692307688},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.73463000000000012},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.58675961538461552},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.66093269230769258},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.31329326923076906},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.37931250000000016},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.47056730769230737},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.47025694444444421},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.54804166666666698},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.12508796296296287},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.26874249999999966},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.77449000000000012},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":1.0805793269230763},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.71602864583333403},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.59579086538461556},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.6667620192307695},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.3130576923076922},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.37820249999999977},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.47221153846153818},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.40676923076923077},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.60979000000000028},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":2.0209999999999999},{"$f":"IF($E120=0,IF($C120=0, MAX(EN120 - ($EI120*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C120=0,1,0)),0),0), 0)","v":120.08508136683668},{"$f":"IF($E120=0,IF($C120=0, MAX(EO120 - ($EI120*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C120=0,1,0)),0),0), 0)","v":192.14608136683819},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A120,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI120*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI120*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":17752.464},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A120,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI120*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI120*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":17703.96},{"$f":"SUM(S120:AP120)+(F120*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":17872.549081366837},{"$f":"SUM(AQ120:BN120)+(G120*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":17896.106081366837},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},120.08508136683668,192.14608136683819,{"$f":"($EI120*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL120","v":0},{"$f":"($EI120*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM120","v":0},0,0,0,0,0,0,0,0]
[10436,"Vigilante Elec Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,Init!$V:$AA,4,FALSE),IF(A129=10298,1,0))","v":0},{"$f":"VLOOKUP($A129, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":2.7114999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":2.7114999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":2.7114999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":2.7114999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A129=10298,$C129<>1),SUMPRODUCT(N$8:N128,$C$8:$C128)/SUM($C$8:$C128),IF(ModelMode=\"Actuals\",VLOOKUP($A129,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":9.1001461988304097E-2},{"$f":"IF(AND($A129=10298,$C129<>1),SUMPRODUCT(O$8:O128,$C$8:$C128)/SUM($C$8:$C128),IF(ModelMode=\"Actuals\",VLOOKUP($A129,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":9.1915204678362575E-2},0,0,0,0,{"$f":"+VLOOKUP($A129,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":38863.257999999994},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":-1269.0060036140012},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-947.27239569324956},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-3150.7443898719994},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-1289.7709079565011},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-1257.9710812984995},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":15.153093296000407},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-2137.0620852224993},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":30.350734366499637},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-2276.8778259084993},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-299.45916182849942},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-2980.2446748994998},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-1492.9836510469995},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-1700.9726886912504},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-811.61080153512421},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-962.43838335200144},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":415.59897672725037},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":1684.3755086509991},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":1812.0706897232494},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":5520.3443719139996},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":5115.8195955337496},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":2630.4231999777494},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":2622.7131964867249},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":200.79387004900036},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":522.35567450399958},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":-1394.5420036140013},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-882.95939569324946},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-3176.5723898720007},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-1311.6619079565007},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-1258.7310812984997},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":5.9080932960014252},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-2143.7320852224993},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":24.642734366500008},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-2150.3017987484982},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-300.21764824850015},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-3002.7556748995003},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-1515.2706510469998},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-1730.02868869125},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-834.89280153512436},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-967.2943833520012},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":410.46197672724975},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":1713.1205086509999},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":1820.4976897232491},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":5568.8173719140013},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":5146.8105955337496},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":2742.6281999777511},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":2534.035196486725},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":96.707870049001031},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":601.1776745039997},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":5651.9459999999999},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":3571.0619999999999},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":5700.9130000000005},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":4447.4339999999993},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":8287.8260000000009},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":6213.625},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":7992.2660000000005},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":6261.7519999999995},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":6671.0609999999997},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":4825.01},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":6374.2110000000002},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":4516.8440000000001},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":5680.8359999999993},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":3934.0930000000003},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":8180.2429999999995},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":6318.7219999999998},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":11337.337},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":7531.37},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":13836.600999999999},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":10144.9},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":10814.517},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":7340.012999999999},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":7291.1990000000005},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":5303.7309999999998},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":5526.41},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":3635.375},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":5675.0849999999991},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":4425.5429999999997},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":8287.0660000000007},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":6204.380000000001},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":7985.5960000000005},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":6256.0439999999999},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":6491.2000000000007},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":4671.0330000000004},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":6351.7},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":4494.5569999999998},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":5651.78},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":3910.8110000000001},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":8175.3869999999997},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":6313.5849999999991},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":11366.082},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":7539.7969999999996},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":13885.074000000001},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":10175.891},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":10926.722000000002},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":7251.3349999999991},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":7187.1130000000012},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":5382.5529999999999},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":2.4205913461538451},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":0.45071750000000144},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":1.7058221153846134},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":0.95134749999999713},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":1.1523774038461507},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.400144230769234},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.7689543269230761},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":2.5126574999999995},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.1019399038461586},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":4.7813958333333311},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":4.5705026041666663},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.2073842592592587},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":0.51128749999999989},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":1.7698557692307695},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":0.75483333333333036},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":1.2144903846153863},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.4619903846153832},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.8866274038461519},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":2.5867949999999986},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.1674182692307653},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.6778413461538442},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":5.6612174999999958},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":19.152000000000001},{"$f":"IF($E129=0,IF($C129=0, MAX(EN129 - ($EI129*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C129=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E129=0,IF($C129=0, MAX(EO129 - ($EI129*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C129=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A129,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI129*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI129*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":168231.16800000001},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A129,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI129*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI129*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":167771.52000000002},{"$f":"SUM(S129:AP129)+(F129*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":168227.51277115056},{"$f":"SUM(AQ129:BN129)+(G129*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":167770.11977115055},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":50472.864000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":52524.960000000006},-3.65522884944221,-1.4002288494666573,{"$f":"($EI129*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL129","v":0},{"$f":"($EI129*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM129","v":0},0,0,0,0,0,0,0,0]
[10442,"Wasco Elec Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,Init!$V:$AA,4,FALSE),IF(A131=10298,1,0))","v":0},{"$f":"VLOOKUP($A131, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.7817E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.7887999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.7817E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.7887999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A131=10298,$C131<>1),SUMPRODUCT(N$8:N130,$C$8:$C130)/SUM($C$8:$C130),IF(ModelMode=\"Actuals\",VLOOKUP($A131,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":7.0000000000000007E-2},{"$f":"IF(AND($A131=10298,$C131<>1),SUMPRODUCT(O$8:O130,$C$8:$C130)/SUM($C$8:$C130),IF(ModelMode=\"Actuals\",VLOOKUP($A131,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":7.0000000000000007E-2},0,0,0,0,{"$f":"+VLOOKUP($A131,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":9733.33},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":-392.03553894119977},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-25.743122923349802},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-1041.7790722976006},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-199.93695685269995},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":773.22155882370043},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":1638.7870318368},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":374.49507138450099},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":1036.0484737306992},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-1107.0926576142992},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-69.149320350300059},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-1273.6088836320996},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-284.36768186259997},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-122.26893717174971},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-10.916324799974973},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-940.66207808160016},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-444.79911969944988},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-760.98412175420071},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-40.076364602650301},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":925.32050608119971},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":736.2776945832502},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":743.96940143844949},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":404.56266313125525},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-192.86052278579973},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":269.90326740319961},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":-195.39289159680084},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-190.54827697439987},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-1044.1219323264004},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-199.3806951327997},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":729.26911007680064},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":1607.1884765952},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":334.82166020800014},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":1010.1346937247999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-1017.4894713631993},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":6.2119542368000111},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-1286.6313093343997},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-291.47727648639966},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-124.35103239199907},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-12.008840378399327},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-947.09697770240018},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-448.39131072479995},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-773.52217802879932},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-46.568217489599647},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":922.68558055680023},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":735.21416392800029},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":502.21154122079952},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":644.8625227643206},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":11.136415468799896},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":67.775346764800361},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":4155.6540000000005},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":2943.21},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":4774.558},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":3569.924},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":7045.6710000000003},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":5711.7420000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":7030.3770000000004},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":5130.6409999999996},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":4772.51},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":3298.0889999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":4873.1120000000001},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":3664.6309999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":4728.2449999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":3107.4389999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":5066.9040000000005},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":3434.085},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":5581.8819999999996},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":3718.0189999999998},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":6389.8509999999997},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":4040.837},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":6121.6570000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":3504.2539999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":4466.1750000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":3411.6979999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":4370.4189999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":2790.2359999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":4795.393},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":3585.5030000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":7026.7139999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":5696.3739999999998},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":7017.2269999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":5121.0439999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":4683.384},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":3285.7890000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":4884.5839999999998},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":3673.2579999999998},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":4745.4920000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":3118.7730000000001},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":5084.4089999999997},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":3445.95},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":5594.62},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":3726.5030000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":6408.9920000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":4052.942},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":5901.3289999999997},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":3756.9059999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":4688.7380000000003},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":3222.09},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.790447115384616},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.9936050000000023},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":4.0398224999999996},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.6060552884615369},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.8627249999999975},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.5047884615384604},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":1.3940264423076947},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":1.4699423076923051},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.2962949999999989},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.3087812500000009},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.8924976851851874},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.5973359375000005},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.8032893518518502},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.0285175000000013},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":4.0182149999999979},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.587665865384615},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":4.751687500000001},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.5242115384615396},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":1.4175673076923072},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":1.4858629807692303},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.3104499999999977},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.3257692307692324},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.9461129807692323},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.5811550000000008},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":13.396000000000001},{"$f":"IF($E131=0,IF($C131=0, MAX(EN131 - ($EI131*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C131=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E131=0,IF($C131=0, MAX(EO131 - ($EI131*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C131=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A131,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI131*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI131*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":110546.64000000001},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A131,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI131*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI131*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":110682.59999999999},{"$f":"SUM(S131:AP131)+(F131*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":110541.16550671548},{"$f":"SUM(AQ131:BN131)+(G131*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":110676.66950873473},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},-5.4744932845351286,-5.9304912652587518,{"$f":"($EI131*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL131","v":7123.8239999999932},{"$f":"($EI131*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM131","v":6666.3600000000151},0,0,5.4744932845351286,5.9304912652587518,0,0,5.4744932845351286,5.9304912652587518]
[11680,"Weiser, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,Init!$V:$AA,4,FALSE),IF(A140=10298,1,0))","v":0},{"$f":"VLOOKUP($A140, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":8.9599999999999999E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":8.9599999999999999E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":8.9599999999999999E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":8.9599999999999999E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A140=10298,$C140<>1),SUMPRODUCT(N$8:N139,$C$8:$C139)/SUM($C$8:$C139),IF(ModelMode=\"Actuals\",VLOOKUP($A140,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A140=10298,$C140<>1),SUMPRODUCT(O$8:O139,$C$8:$C139)/SUM($C$8:$C139),IF(ModelMode=\"Actuals\",VLOOKUP($A140,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A140,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":387.89514374400005},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":92.650685952000231},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-12.559645888000432},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-38.356253376000041},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":194.414777856},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":287.40564838399996},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":239.48522335999996},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":238.05932601599989},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":133.03369241600012},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":142.64784473600002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-272.55452524800012},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-241.80391308799994},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":165.68663136000032},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-137.98326172799966},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-471.28289580800038},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-497.86296601599997},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-409.47610169599966},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-309.27344883200021},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":882.35453945600011},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":324.71652575999997},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":845.09400633599989},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":201.1566804544002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":112.00030649600012},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-46.100717184000132},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":486.22814374399968},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":2.5396859520001271},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-6.9126458880000428},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-34.755253376000155},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":200.93077785600008},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":291.95264838399999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":246.50522335999995},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":242.55632601600018},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":116.61409305600046},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":148.8350450559999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-267.07852524800001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-238.41691308799977},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":170.7036313600006},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-135.2272617279998},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-466.38089580800033},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-495.06696601599992},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-404.10810169599972},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-306.2204488320001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":889.41353945600031},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":328.57352575999994},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":735.09000633599999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":321.5126804544002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":206.78230649599982},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-133.17071718400007},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":2674.8850000000002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":1585.7090000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":2912.4209999999998},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":1857.471},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":3348.77},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":2335.6559999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":3586.665},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":2297.1909999999998},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":3089.83},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":1836},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":2818.5729999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":1744.11},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":2604.9639999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":1430.2080000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":2549.8649999999998},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":1452.7909999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":2780.2910000000002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":1580.6369999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":3630.415},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":1986.548},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":3549.482},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":1759.962},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":2454.9850000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":1533.8779999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":2773.2179999999998},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":1495.598},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":2918.0680000000002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":1861.0719999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":3355.2860000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":2340.203},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":3593.6849999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":2301.6880000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":2972.15},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":1791.557},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":2824.049},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":1747.4970000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":2609.9810000000002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":1432.9639999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":2554.7669999999998},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":1455.587},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":2785.6590000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":1583.69},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":3637.4740000000002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":1990.405},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":3439.4780000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":1880.318},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":2549.7669999999998},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":1446.808},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.45998798076923109},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.5699475000000005},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.62307500000000182},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":4.7209134615386006E-2},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.2194250000000002},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.71758413461538506},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.88706730769230813},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.16651682692307812},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":1.3792724999999999},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.97404086538461598},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.27560648148148204},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.4855138888888888},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.57282999999999884},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.6257849999999987},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":5.033413461538494E-2},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.22102604166666584},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.72142067307692326},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.89100721153846063},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.16873317307692393},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":1.3858525000000013},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.97907211538461603},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.2460240384615382},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":6.3289999999999997},{"$f":"IF($E140=0,IF($C140=0, MAX(EN140 - ($EI140*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C140=0,1,0)),0),0), 0)","v":1807.3712548224066},{"$f":"IF($E140=0,IF($C140=0, MAX(EO140 - ($EI140*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C140=0,1,0)),0),0), 0)","v":1898.9292548224039},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A140,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI140*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI140*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":55593.935999999994},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A140,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI140*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI140*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":55442.04},{"$f":"SUM(S140:AP140)+(F140*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":57401.307254822401},{"$f":"SUM(AQ140:BN140)+(G140*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":57340.969254822405},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},1807.3712548224066,1898.9292548224039,{"$f":"($EI140*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL140","v":0},{"$f":"($EI140*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM140","v":0},0,0,0,0,0,0,0,0]
[12026,"Jefferson County PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,Init!$V:$AA,4,FALSE),IF(A141=10298,1,0))","v":0},{"$f":"VLOOKUP($A141, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":6.3953999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":6.3953999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":6.3953999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":6.3953999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A141=10298,$C141<>1),SUMPRODUCT(N$8:N140,$C$8:$C140)/SUM($C$8:$C140),IF(ModelMode=\"Actuals\",VLOOKUP($A141,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A141=10298,$C141<>1),SUMPRODUCT(O$8:O140,$C$8:$C140)/SUM($C$8:$C140),IF(ModelMode=\"Actuals\",VLOOKUP($A141,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A141,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":2949.9124121655968},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":1765.2990115372995},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":1326.5747425087975},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":1230.769803302599},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":3807.3085047994027},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":3928.5469166015992},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":4243.4332058889995},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":3967.0930493333999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":4081.4853554434012},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":3738.5460114114012},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":1525.9403047197993},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":1688.1371609788002},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2955.3302997765022},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":1545.0778267240512},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-4851.5174696992035},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-2998.3920962708999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-7374.5486899403986},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-3660.8496835492988},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-4125.9459434855999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-2450.5560919134987},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-3276.7829628111031},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-2231.8879158726886},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-1683.3182375396009},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-808.46476772159986},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":3748.8354121655993},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":1198.3670115373006},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":1447.8347425087995},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":1311.3928033025986},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":3830.1305047993992},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":3944.6269166016009},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":4288.2822058890015},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":3996.8450493334003},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":4537.5670677794005},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":4141.3283675793991},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":1637.7073047197991},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":1763.2991609788005},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":3073.5212997765011},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":1619.0028267240505},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-4709.5604696992013},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-2905.5950962708994},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-7232.9636899403995},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-3570.4466835493004},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-3984.5919434856005},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-2364.6700919135001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-3650.0109628111022},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-1633.3619158726888},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-1001.6762375396011},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-1263.3467677216013},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":19273.812999999998},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":12422.335999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":22204.276999999998},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":14762.66},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":26322.223000000002},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":18548.391},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":28134.675999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":18664.605},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":25186.278999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":15825.225},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":23589.553},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":15863.040999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":20366.217000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":12738.393},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":16712.599999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":10924.835999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":15393.126},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":9828.8080000000009},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":15488.949000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":9411.1370000000006},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":16026.39},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":8894.4330000000009},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":15040.258},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":10468.986000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":20072.736000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":11855.404},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":22325.537},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":14843.282999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":26345.044999999998},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":18564.471000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":28179.525000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":18694.357},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":24919.592000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":15866.623},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":23701.32},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":15938.203},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":20484.407999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":12812.317999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":16854.557000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":11017.633},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":15534.710999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":9919.2109999999993},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":15630.303},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":9497.0229999999992},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":15653.162},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":9492.9590000000007},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":15721.9},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":10014.103999999999},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":6.9563074999999941},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":8.8744424999999865},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":14.5435673076923},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":8.0083025000000063},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":5.5103437500000041},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":5.3657475961538452},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":3.4534807692307723},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":3.7371849999999966},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":2.6659495192307716},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":3.266875000000006},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":5.227661458333337},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":6.9681575000000038},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":9.1033874999999966},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":14.734757211538465},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":6.3562291666666653},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":5.5196730769230697},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":5.3526346153846163},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":3.3922379807692309},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":3.6652225000000058},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":2.579156250000004},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":3.0172067307692316},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":5.3982500000000044},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":45.173000000000002},{"$f":"IF($E141=0,IF($C141=0, MAX(EN141 - ($EI141*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C141=0,1,0)),0),0), 0)","v":5291.5818188516423},{"$f":"IF($E141=0,IF($C141=0, MAX(EO141 - ($EI141*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C141=0,1,0)),0),0), 0)","v":8222.906818851654},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A141,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI141*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI141*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":396799.63200000004},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A141,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI141*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI141*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":395715.48000000004},{"$f":"SUM(S141:AP141)+(F141*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":402091.21381885168},{"$f":"SUM(AQ141:BN141)+(G141*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":403938.38681885169},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},5291.5818188516423,8222.906818851654,{"$f":"($EI141*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL141","v":0},{"$f":"($EI141*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM141","v":0},0,0,0,0,0,0,0,0]
[10298,"PNGC Aggregate",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,Init!$V:$AA,4,FALSE),IF(A142=10298,1,0))","v":1},{"$f":"VLOOKUP($A142, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A142=10298,$C142<>1),SUMPRODUCT(N$8:N141,$C$8:$C141)/SUM($C$8:$C141),IF(ModelMode=\"Actuals\",VLOOKUP($A142,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A142=10298,$C142<>1),SUMPRODUCT(O$8:O141,$C$8:$C141)/SUM($C$8:$C141),IF(ModelMode=\"Actuals\",VLOOKUP($A142,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A142,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":218482.31100000002},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":602.27600000000007},{"$f":"IF($E142=0,IF($C142=0, MAX(EN142 - ($EI142*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C142=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E142=0,IF($C142=0, MAX(EO142 - ($EI142*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C142=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A142,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI142*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI142*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":5290392.3840000005},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A142,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI142*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI142*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":5275937.7600000007},{"$f":"SUM(S142:AP142)+(F142*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":0},{"$f":"SUM(AQ142:BN142)+(G142*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":589371.26400000008},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":645524.4},-5290392.3840000005,-5275937.7600000007,{"$f":"($EI142*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL142","v":0},{"$f":"($EI142*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM142","v":0},0,0,4701021.12,4630413.3600000003,0,0,4701021.12,4630413.3600000003]

{"sheet":"Status Quo","index":30,"n_rows":138,"n_cols":22,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,null,null,null,null,{"$f":"+SUM(F4:F138)*2/1000","v":4763256.2701675212},{"$f":"+SUM(G4:G138)*2/1000","v":983535.55107983993},-664241.29139184032,3115479.4276958392,119824.11907144618,129630.6990641265,null,null,null,"Revenue Requirement --->",{"$f":"+SUM(P4:P137)","v":2666002673.9955463},{"$f":"+SUM(Q4:Q138)+IF(Init!$B$33=\"No\",0,RIC_c!$G$4)*('Forecast Rates'!$C$66/100-SUM(StagingTRM!$J$8:$J$142)/('Forecast Rates'!$C$66/100))+(IF(Init!$B$39=\"No\",0,RIC_m!$I$4))*('Forecast Rates'!$C$66/100-SUM(StagingTRM!$J$8:$J$142)/('Forecast Rates'!$C$66/100))","v":1681896275.1837916},{"$f":"+Q1*2/1000","v":3363792.5503675831},"<--- Compare to RAM amount",null,"Include LSTU in the RR to be collected under scenarios"]
["TOC","Tiered Rates Methodology Charges",null,null,null,{"$f":"IF(ModelMode=\"Actuals\",\"BP-22 Revenues at BP-22 Rates\",\"BP-\"&StartYr-2000&\"at BP-24 Rates\")","v":"BP-24at BP-24 Rates"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
["é","BESID","Preference Customer","JOE","Slice/Block or Block","Composite","Slice Portion of Composite","NonSlice","Total NonSlice Customer Charge","Load Shaping","Demand","LSTU","Surcharges","LDD","IRD","Total","Non-Slice Total","Tier 1 Energy","Tier 1 Non-Slice Energy","Total Effective Rate","Non-Slice Effective Rate"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B4,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D4=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B4,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":193312.09151999999},{"$f":"IF(StagingTRM!C8=1,0,(VLOOKUP(B4,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C8=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B4,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-33972.317760000005},{"$f":"+SUM(F4:H4)-2*G4","v":159339.77375999998},{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S8:BN8),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S8:BN8)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S8:BN8),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S8:BN8)<>FALSE)))/2","v":51680.604104638012},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK8:EH8)*1000/2","v":12464.473757345084},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B4,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B4,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB8:FC8)*IF(F4=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B4,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B4,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L8:M8)*SUM(F4,H4,J4,K4)*(-1))","v":-4187.2823248699106},{"$f":"IF(OR(StagingTRM!C8=1,StagingTRM!R8=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B4,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B4,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R8*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},{"$f":"F4+H4+G4+J4+K4","v":223484.85162198308},{"$f":"+F4-G4+H4+J4+K4+IF($U$2=\"Yes\",L4,0)","v":223484.85162198308},{"$f":"IF(StagingTRM!C8=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J8*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S4)","v":6004.7060000000001},{"$f":"IF(StagingTRM!C8=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC3:BZ3)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ8,0),IF(StagingTRM!$E8=1,(SUMIF(BillingActuals_Energy!$C:$C,B4,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B4,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H8*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S8:BN8)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ8,0))))","v":6004.7060000000001},{"$f":"IF(StagingTRM!$C8,\"\",IF(R4=0,0,(SUM(L4:P4)/R4)))","v":36.5209502841793},{"$f":"IF(StagingTRM!$C8,\"\",IF(S4=0,0,SUM(Q4,L4,O4,M4,N4*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B4,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B4,StagingTRM!$A$8:$A$149,0),0))))/S4))","v":36.5209502841793},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B4,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B4,'Billing totals'!$A:$S,3,FALSE))-Q4+O4+N4+L4)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D5=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B5,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":202031.06472000002},{"$f":"IF(StagingTRM!C9=1,0,(VLOOKUP(B5,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C9=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B5,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-35504.574359999999},{"$f":"+SUM(F5:H5)-2*G5","v":166526.49036000003},{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S9:BN9),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S9:BN9)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S9:BN9),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S9:BN9)<>FALSE)))/2","v":5782.1911804142064},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK9:EH9)*1000/2","v":29978.002844110582},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B5,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B5,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB9:FC9)*IF(F5=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B5,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B5,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L9:M9)*SUM(F5,H5,J5,K5)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C9=1,StagingTRM!R9=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B5,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B5,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R9*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},{"$f":"F5+H5+G5+J5+K5","v":202286.68438452482},{"$f":"+F5-G5+H5+J5+K5+IF($U$2=\"Yes\",L5,0)","v":202286.68438452482},{"$f":"IF(StagingTRM!C9=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J9*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S5)","v":5112.6334999999999},{"$f":"IF(StagingTRM!C9=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC4:BZ4)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ9,0),IF(StagingTRM!$E9=1,(SUMIF(BillingActuals_Energy!$C:$C,B5,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B5,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H9*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S9:BN9)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ9,0))))","v":5112.6334999999999},{"$f":"IF(StagingTRM!$C9,\"\",IF(R5=0,0,(SUM(L5:P5)/R5)))","v":39.566044463098095},{"$f":"IF(StagingTRM!$C9,\"\",IF(S5=0,0,SUM(Q5,L5,O5,M5,N5*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B5,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B5,StagingTRM!$A$8:$A$149,0),0))))/S5))","v":39.566044463098095},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B5,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B5,'Billing totals'!$A:$S,3,FALSE))-Q5+O5+N5+L5)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D6=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B6,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":70862333.67216},{"$f":"IF(StagingTRM!C10=1,0,(VLOOKUP(B6,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C10=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B6,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-12453218.512080001},58409115.160080001,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S10:BN10),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S10:BN10)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S10:BN10),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S10:BN10)<>FALSE)))/2","v":-1071690.1164971136},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK10:EH10)*1000/2","v":3377835.3582954383},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B6,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B6,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB10:FC10)*IF(F6=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B6,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B6,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L10:M10)*SUM(F6,H6,J6,K6)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C10=1,StagingTRM!R10=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B6,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B6,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R10*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":-3612607.5440000002},60715260.401878327,60715260.401878327,{"$f":"IF(StagingTRM!C10=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J10*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S6)","v":1707878.1604999998},{"$f":"IF(StagingTRM!C10=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC5:BZ5)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ10,0),IF(StagingTRM!$E10=1,(SUMIF(BillingActuals_Energy!$C:$C,B6,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B6,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H10*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S10:BN10)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ10,0))))","v":1707878.1604999998},{"$f":"IF(StagingTRM!$C10,\"\",IF(R6=0,0,(SUM(L6:P6)/R6)))","v":33.434851606253289},{"$f":"IF(StagingTRM!$C10,\"\",IF(S6=0,0,SUM(Q6,L6,O6,M6,N6*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B6,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B6,StagingTRM!$A$8:$A$149,0),0))))/S6))","v":33.434851606253289},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B6,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B6,'Billing totals'!$A:$S,3,FALSE))-Q6+O6+N6+L6)","v":0}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D7=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B7,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":21040875.23976},{"$f":"IF(StagingTRM!C11=1,0,(VLOOKUP(B7,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C11=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B7,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-3697685.4058800004},17343189.83388,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S11:BN11),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S11:BN11)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S11:BN11),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S11:BN11)<>FALSE)))/2","v":197012.52306971728},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK11:EH11)*1000/2","v":951474.23871330533},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B7,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B7,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB11:FC11)*IF(F7=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B7,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B7,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L11:M11)*SUM(F7,H7,J7,K7)*(-1))","v":-1106908.5870649591},{"$f":"IF(OR(StagingTRM!C11=1,StagingTRM!R11=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B7,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B7,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R11*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":-959162.91549000004},18491676.595663022,18491676.595663022,{"$f":"IF(StagingTRM!C11=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J11*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S7)","v":518942.90299999993},{"$f":"IF(StagingTRM!C11=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC6:BZ6)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ11,0),IF(StagingTRM!$E11=1,(SUMIF(BillingActuals_Energy!$C:$C,B7,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B7,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H11*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S11:BN11)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ11,0))))","v":518942.90299999993},{"$f":"IF(StagingTRM!$C11,\"\",IF(R7=0,0,(SUM(L7:P7)/R7)))","v":31.65204687866801},{"$f":"IF(StagingTRM!$C11,\"\",IF(S7=0,0,SUM(Q7,L7,O7,M7,N7*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B7,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B7,StagingTRM!$A$8:$A$149,0),0))))/S7))","v":31.652046878668006},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B7,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B7,'Billing totals'!$A:$S,3,FALSE))-Q7+O7+N7+L7)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D8=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B8,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":21582198.918720003},{"$f":"IF(StagingTRM!C12=1,0,(VLOOKUP(B8,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C12=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B8,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-3792816.6513600005},17789382.267360002,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S12:BN12),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S12:BN12)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S12:BN12),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S12:BN12)<>FALSE)))/2","v":-378691.6005183775},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK12:EH12)*1000/2","v":1319204.4638730634},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B8,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B8,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB12:FC12)*IF(F8=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B8,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B8,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L12:M12)*SUM(F8,H8,J8,K8)*(-1))","v":-1456987.4439734116},{"$f":"IF(OR(StagingTRM!C12=1,StagingTRM!R12=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B8,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B8,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R12*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":-2425876.5778000001},18729895.130714688,18729895.130714688,{"$f":"IF(StagingTRM!C12=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J12*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S8)","v":536797.88},{"$f":"IF(StagingTRM!C12=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC7:BZ7)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ12,0),IF(StagingTRM!$E12=1,(SUMIF(BillingActuals_Energy!$C:$C,B8,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B8,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H12*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S12:BN12)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ12,0))))","v":536797.88},{"$f":"IF(StagingTRM!$C12,\"\",IF(R8=0,0,(SUM(L8:P8)/R8)))","v":27.658512937758388},{"$f":"IF(StagingTRM!$C12,\"\",IF(S8=0,0,SUM(Q8,L8,O8,M8,N8*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B8,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B8,StagingTRM!$A$8:$A$149,0),0))))/S8))","v":27.658512937758392},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B8,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B8,'Billing totals'!$A:$S,3,FALSE))-Q8+O8+N8+L8)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D9=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B9,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":6212891.1888000006},{"$f":"IF(StagingTRM!C13=1,0,(VLOOKUP(B9,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C13=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B9,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1091842.2744},5121048.9144000001,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S13:BN13),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S13:BN13)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S13:BN13),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S13:BN13)<>FALSE)))/2","v":159974.03100952588},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK13:EH13)*1000/2","v":263375.81212852121},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B9,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B9,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB13:FC13)*IF(F9=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B9,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B9,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L13:M13)*SUM(F9,H9,J9,K9)*(-1))","v":-443455.11911928229},{"$f":"IF(OR(StagingTRM!C13=1,StagingTRM!R13=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B9,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B9,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R13*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},5544398.7575380476,5544398.7575380476,{"$f":"IF(StagingTRM!C13=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J13*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S9)","v":154525.6715},{"$f":"IF(StagingTRM!C13=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC8:BZ8)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ13,0),IF(StagingTRM!$E13=1,(SUMIF(BillingActuals_Energy!$C:$C,B9,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B9,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H13*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S13:BN13)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ13,0))))","v":154525.6715},{"$f":"IF(StagingTRM!$C13,\"\",IF(R9=0,0,(SUM(L9:P9)/R9)))","v":33.010331480221176},{"$f":"IF(StagingTRM!$C13,\"\",IF(S9=0,0,SUM(Q9,L9,O9,M9,N9*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B9,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B9,StagingTRM!$A$8:$A$149,0),0))))/S9))","v":33.010331480221176},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B9,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B9,'Billing totals'!$A:$S,3,FALSE))-Q9+O9+N9+L9)","v":0}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D10=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B10,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":7162761.0405599996},{"$f":"IF(StagingTRM!C14=1,0,(VLOOKUP(B10,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C14=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B10,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1258770.68628},5903990.3542799996,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S14:BN14),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S14:BN14)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S14:BN14),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S14:BN14)<>FALSE)))/2","v":261513.14455494491},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK14:EH14)*1000/2","v":291670.95065287122},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B10,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B10,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB14:FC14)*IF(F10=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B10,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B10,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L14:M14)*SUM(F10,H10,J10,K10)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C14=1,StagingTRM!R14=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B10,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B10,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R14*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},6457174.4494878156,6457174.4494878156,{"$f":"IF(StagingTRM!C14=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J14*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S10)","v":178147.47149999999},{"$f":"IF(StagingTRM!C14=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC9:BZ9)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ14,0),IF(StagingTRM!$E14=1,(SUMIF(BillingActuals_Energy!$C:$C,B10,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B10,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H14*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S14:BN14)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ14,0))))","v":178147.47149999999},{"$f":"IF(StagingTRM!$C14,\"\",IF(R10=0,0,(SUM(L10:P10)/R10)))","v":36.24623125502972},{"$f":"IF(StagingTRM!$C14,\"\",IF(S10=0,0,SUM(Q10,L10,O10,M10,N10*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B10,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B10,StagingTRM!$A$8:$A$149,0),0))))/S10))","v":36.24623125502972},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B10,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B10,'Billing totals'!$A:$S,3,FALSE))-Q10+O10+N10+L10)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D11=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B11,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":28867523.811120003},{"$f":"IF(StagingTRM!C15=1,0,(VLOOKUP(B11,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C15=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B11,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-5073126.4875600003},23794397.323560003,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S15:BN15),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S15:BN15)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S15:BN15),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S15:BN15)<>FALSE)))/2","v":201959.58902662052},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK15:EH15)*1000/2","v":3214589.3253844646},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B11,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B11,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB15:FC15)*IF(F11=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B11,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B11,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L15:M15)*SUM(F11,H11,J11,K11)*(-1))","v":-2155327.4527391726},{"$f":"IF(OR(StagingTRM!C15=1,StagingTRM!R15=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B11,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B11,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R15*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":-475358.73749000003},27210946.237971086,27210946.237971086,{"$f":"IF(StagingTRM!C15=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J15*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S11)","v":698561.70049999992},{"$f":"IF(StagingTRM!C15=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC10:BZ10)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ15,0),IF(StagingTRM!$E15=1,(SUMIF(BillingActuals_Energy!$C:$C,B11,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B11,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H15*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S15:BN15)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ15,0))))","v":698561.70049999992},{"$f":"IF(StagingTRM!$C15,\"\",IF(R11=0,0,(SUM(L11:P11)/R11)))","v":35.186956327763802},{"$f":"IF(StagingTRM!$C15,\"\",IF(S11=0,0,SUM(Q11,L11,O11,M11,N11*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B11,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B11,StagingTRM!$A$8:$A$149,0),0))))/S11))","v":35.186956327763802},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B11,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B11,'Billing totals'!$A:$S,3,FALSE))-Q11+O11+N11+L11)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D12=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B12,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":53745120.929160006},{"$f":"IF(StagingTRM!C16=1,0,(VLOOKUP(B12,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C16=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B12,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-9445070.4655799996},44300050.463580005,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S16:BN16),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S16:BN16)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S16:BN16),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S16:BN16)<>FALSE)))/2","v":757009.40786249656},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK16:EH16)*1000/2","v":1064990.0854228896},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B12,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B12,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB16:FC16)*IF(F12=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":10.666136053305818},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B12,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B12,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L16:M16)*SUM(F12,H12,J12,K12)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C16=1,StagingTRM!R16=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B12,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B12,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R16*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},46122049.956865393,46122060.623001449,{"$f":"IF(StagingTRM!C16=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J16*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S12)","v":1336753.8050000002},{"$f":"IF(StagingTRM!C16=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC11:BZ11)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ16,0),IF(StagingTRM!$E16=1,(SUMIF(BillingActuals_Energy!$C:$C,B12,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B12,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H16*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S16:BN16)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ16,0))))","v":1336753.8050000002},{"$f":"IF(StagingTRM!$C16,\"\",IF(R12=0,0,(SUM(L12:P12)/R12)))","v":34.503032982203813},{"$f":"IF(StagingTRM!$C16,\"\",IF(S12=0,0,SUM(Q12,L12,O12,M12,N12*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B12,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B12,StagingTRM!$A$8:$A$149,0),0))))/S12))","v":34.503040961336559},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B12,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B12,'Billing totals'!$A:$S,3,FALSE))-Q12+O12+N12+L12)","v":0}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D13=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B13,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":137759.77656000003},{"$f":"IF(StagingTRM!C17=1,0,(VLOOKUP(B13,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C17=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B13,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-24209.654280000002},113550.12228000003,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S17:BN17),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S17:BN17)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S17:BN17),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S17:BN17)<>FALSE)))/2","v":5092.0666896570538},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK17:EH17)*1000/2","v":7809.3280762464401},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B13,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B13,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB17:FC17)*IF(F13=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":4.4955341551385164},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B13,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B13,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L17:M17)*SUM(F13,H13,J13,K13)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C17=1,StagingTRM!R17=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B13,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B13,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R17*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},126451.51704590351,126456.01258005865,{"$f":"IF(StagingTRM!C17=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J17*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S13)","v":3424.8039999999992},{"$f":"IF(StagingTRM!C17=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC12:BZ12)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ17,0),IF(StagingTRM!$E17=1,(SUMIF(BillingActuals_Energy!$C:$C,B13,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B13,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H17*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S17:BN17)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ17,0))))","v":3424.8039999999992},{"$f":"IF(StagingTRM!$C17,\"\",IF(R13=0,0,(SUM(L13:P13)/R13)))","v":36.923576525856276},{"$f":"IF(StagingTRM!$C17,\"\",IF(S13=0,0,SUM(Q13,L13,O13,M13,N13*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B13,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B13,StagingTRM!$A$8:$A$149,0),0))))/S13))","v":36.924889165690601},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B13,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B13,'Billing totals'!$A:$S,3,FALSE))-Q13+O13+N13+L13)","v":0}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D14=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B14,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":7050909.07008},{"$f":"IF(StagingTRM!C18=1,0,(VLOOKUP(B14,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C18=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B14,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1239114.0230400001},5811795.0470399996,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S18:BN18),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S18:BN18)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S18:BN18),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S18:BN18)<>FALSE)))/2","v":305706.01397059544},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK18:EH18)*1000/2","v":120152.89998875534},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B14,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B14,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB18:FC18)*IF(F14=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":2.8817525805403421},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B14,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B14,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L18:M18)*SUM(F14,H14,J14,K14)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C18=1,StagingTRM!R18=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B14,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B14,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R18*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},6237653.960999351,6237656.8427519314,{"$f":"IF(StagingTRM!C18=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J18*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S14)","v":175369.41899999999},{"$f":"IF(StagingTRM!C18=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC13:BZ13)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ18,0),IF(StagingTRM!$E18=1,(SUMIF(BillingActuals_Energy!$C:$C,B14,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B14,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H18*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S18:BN18)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ18,0))))","v":175369.41899999999},{"$f":"IF(StagingTRM!$C18,\"\",IF(R14=0,0,(SUM(L14:P14)/R14)))","v":35.568669146083742},{"$f":"IF(StagingTRM!$C18,\"\",IF(S14=0,0,SUM(Q14,L14,O14,M14,N14*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B14,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B14,StagingTRM!$A$8:$A$149,0),0))))/S14))","v":35.568685578552966},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B14,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B14,'Billing totals'!$A:$S,3,FALSE))-Q14+O14+N14+L14)","v":0}]
[null,10059,"Bandon, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D15=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B15,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":2680835.1454800004},{"$f":"IF(StagingTRM!C19=1,0,(VLOOKUP(B15,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C19=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B15,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-471125.1257400001},2209710.0197400004,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S19:BN19),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S19:BN19)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S19:BN19),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S19:BN19)<>FALSE)))/2","v":51825.746604463544},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK19:EH19)*1000/2","v":101073.43740117516},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B15,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B15,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB19:FC19)*IF(F15=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":2.390455236022099},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B15,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B15,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L19:M19)*SUM(F15,H15,J15,K15)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C19=1,StagingTRM!R19=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B15,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B15,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R19*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},2362609.203745639,2362611.5942008751,{"$f":"IF(StagingTRM!C19=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J19*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S15)","v":66680.032500000001},{"$f":"IF(StagingTRM!C19=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC14:BZ14)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ19,0),IF(StagingTRM!$E19=1,(SUMIF(BillingActuals_Energy!$C:$C,B15,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B15,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H19*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S19:BN19)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ19,0))))","v":66680.032500000001},{"$f":"IF(StagingTRM!$C19,\"\",IF(R15=0,0,(SUM(L15:P15)/R15)))","v":35.432070225833726},{"$f":"IF(StagingTRM!$C19,\"\",IF(S15=0,0,SUM(Q15,L15,O15,M15,N15*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B15,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B15,StagingTRM!$A$8:$A$149,0),0))))/S15))","v":35.432106075474863},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B15,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B15,'Billing totals'!$A:$S,3,FALSE))-Q15+O15+N15+L15)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D17=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B17,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":1876323.0326399999},{"$f":"IF(StagingTRM!C21=1,0,(VLOOKUP(B17,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C21=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B17,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-329741.62031999999},1546581.4123199999,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S21:BN21),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S21:BN21)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S21:BN21),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S21:BN21)<>FALSE)))/2","v":242926.24000903813},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK21:EH21)*1000/2","v":87571.188198415257},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B17,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B17,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB21:FC21)*IF(F17=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B17,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B17,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L21:M21)*SUM(F17,H17,J17,K17)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C21=1,StagingTRM!R21=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B17,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B17,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R21*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},1877078.8405274532,1877078.8405274532,{"$f":"IF(StagingTRM!C21=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J21*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S17)","v":46663.146999999997},{"$f":"IF(StagingTRM!C21=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC16:BZ16)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ21,0),IF(StagingTRM!$E21=1,(SUMIF(BillingActuals_Energy!$C:$C,B17,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B17,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H21*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S21:BN21)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ21,0))))","v":46663.146999999997},{"$f":"IF(StagingTRM!$C21,\"\",IF(R17=0,0,(SUM(L17:P17)/R17)))","v":40.226151925146695},{"$f":"IF(StagingTRM!$C21,\"\",IF(S17=0,0,SUM(Q17,L17,O17,M17,N17*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B17,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B17,StagingTRM!$A$8:$A$149,0),0))))/S17))","v":40.226151925146695},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B17,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B17,'Billing totals'!$A:$S,3,FALSE))-Q17+O17+N17+L17)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D26=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B26,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":9410263.2180000003},{"$f":"IF(StagingTRM!C30=1,0,(VLOOKUP(B26,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C30=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B26,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1653742.659},7756520.5590000004,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S30:BN30),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S30:BN30)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S30:BN30),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S30:BN30)<>FALSE)))/2","v":309566.39865845541},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK30:EH30)*1000/2","v":420660.80867516017},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B26,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B26,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB30:FC30)*IF(F26=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B26,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B26,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L30:M30)*SUM(F26,H26,J26,K26)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C30=1,StagingTRM!R30=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B26,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B26,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R30*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},8486747.7663336154,8486747.7663336154,{"$f":"IF(StagingTRM!C30=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J30*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S26)","v":234052.84500000003},{"$f":"IF(StagingTRM!C30=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC25:BZ25)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ30,0),IF(StagingTRM!$E30=1,(SUMIF(BillingActuals_Energy!$C:$C,B26,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B26,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H30*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S30:BN30)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ30,0))))","v":234052.84500000003},{"$f":"IF(StagingTRM!$C30,\"\",IF(R26=0,0,(SUM(L26:P26)/R26)))","v":36.259964139011487},{"$f":"IF(StagingTRM!$C30,\"\",IF(S26=0,0,SUM(Q26,L26,O26,M26,N26*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B26,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B26,StagingTRM!$A$8:$A$149,0),0))))/S26))","v":36.259964139011487},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B26,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B26,'Billing totals'!$A:$S,3,FALSE))-Q26+O26+N26+L26)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D35=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B35,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":17238655.583999999},{"$f":"IF(StagingTRM!C39=1,0,(VLOOKUP(B35,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C39=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B35,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-3029490.1919999998},14209165.391999999,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S39:BN39),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S39:BN39)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S39:BN39),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S39:BN39)<>FALSE)))/2","v":165398.7725419075},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK39:EH39)*1000/2","v":11366.771000000008},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B35,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B35,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB39:FC39)*IF(F35=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":-6.4202049629006073},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B35,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B35,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L39:M39)*SUM(F35,H35,J35,K35)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C39=1,StagingTRM!R39=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B35,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B35,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R39*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},14385930.935541905,14385924.515336942,{"$f":"IF(StagingTRM!C39=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J39*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S35)","v":428763.16},{"$f":"IF(StagingTRM!C39=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC34:BZ34)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ39,0),IF(StagingTRM!$E39=1,(SUMIF(BillingActuals_Energy!$C:$C,B35,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B35,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H39*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S39:BN39)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ39,0))))","v":428763.16},{"$f":"IF(StagingTRM!$C39,\"\",IF(R35=0,0,(SUM(L35:P35)/R35)))","v":33.552146866668636},{"$f":"IF(StagingTRM!$C39,\"\",IF(S35=0,0,SUM(Q35,L35,O35,M35,N35*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B35,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B35,StagingTRM!$A$8:$A$149,0),0))))/S35))","v":33.552131892889257},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B35,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B35,'Billing totals'!$A:$S,3,FALSE))-Q35+O35+N35+L35)","v":0}]
[null,10106,"Clearwater Power",{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D44=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B44,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":8421780.7706400007},{"$f":"IF(StagingTRM!C48=1,0,(VLOOKUP(B44,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C48=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B44,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1480028.53932},6941752.2313200012,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S48:BN48),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S48:BN48)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S48:BN48),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S48:BN48)<>FALSE)))/2","v":395017.20773602789},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK48:EH48)*1000/2","v":463836.35182132293},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B44,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B44,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB48:FC48)*IF(F44=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B44,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B44,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L48:M48)*SUM(F44,H44,J44,K44)*(-1))","v":-552982.55654141342},{"$f":"IF(OR(StagingTRM!C48=1,StagingTRM!R48=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B44,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B44,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R48*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},7800605.7908773525,7800605.7908773525,{"$f":"IF(StagingTRM!C48=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J48*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S44)","v":212128.69099999999},{"$f":"IF(StagingTRM!C48=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC43:BZ43)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ48,0),IF(StagingTRM!$E48=1,(SUMIF(BillingActuals_Energy!$C:$C,B44,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B44,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H48*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S48:BN48)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ48,0))))","v":212128.69099999999},{"$f":"IF(StagingTRM!$C48,\"\",IF(R44=0,0,(SUM(L44:P44)/R44)))","v":34.166162060255864},{"$f":"IF(StagingTRM!$C48,\"\",IF(S44=0,0,SUM(Q44,L44,O44,M44,N44*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B44,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B44,StagingTRM!$A$8:$A$149,0),0))))/S44))","v":34.166162060255864},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B44,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B44,'Billing totals'!$A:$S,3,FALSE))-Q44+O44+N44+L44)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D53=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B53,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":6494638.5799199995},{"$f":"IF(StagingTRM!C57=1,0,(VLOOKUP(B53,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C57=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B53,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1141356.0519600001},5353282.5279599996,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S57:BN57),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S57:BN57)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S57:BN57),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S57:BN57)<>FALSE)))/2","v":227868.57857128052},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK57:EH57)*1000/2","v":427156.06463225611},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B53,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B53,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB57:FC57)*IF(F53=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":23.560104979499886},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B53,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B53,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L57:M57)*SUM(F53,H53,J53,K53)*(-1))","v":-420581.50198144763},{"$f":"IF(OR(StagingTRM!C57=1,StagingTRM!R57=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B53,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B53,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R57*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},6008307.1711635366,6008330.7312685158,{"$f":"IF(StagingTRM!C57=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J57*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S53)","v":161532.65049999996},{"$f":"IF(StagingTRM!C57=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC52:BZ52)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ57,0),IF(StagingTRM!$E57=1,(SUMIF(BillingActuals_Energy!$C:$C,B53,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B53,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H57*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S57:BN57)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ57,0))))","v":161532.65049999996},{"$f":"IF(StagingTRM!$C57,\"\",IF(R53=0,0,(SUM(L53:P53)/R53)))","v":34.592072946187862},{"$f":"IF(StagingTRM!$C57,\"\",IF(S53=0,0,SUM(Q53,L53,O53,M53,N53*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B53,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B53,StagingTRM!$A$8:$A$149,0),0))))/S53))","v":34.592218799703588},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B53,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B53,'Billing totals'!$A:$S,3,FALSE))-Q53+O53+N53+L53)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D62=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B62,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":174877.69104000001},{"$f":"IF(StagingTRM!C66=1,0,(VLOOKUP(B62,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C66=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B62,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-30732.68952},144145.00151999999,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S66:BN66),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S66:BN66)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S66:BN66),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S66:BN66)<>FALSE)))/2","v":4772.4476747112012},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK66:EH66)*1000/2","v":5398.7059083555887},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B62,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B62,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB66:FC66)*IF(F62=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":14.237180636358085},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B62,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B62,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L66:M66)*SUM(F62,H62,J62,K62)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C66=1,StagingTRM!R66=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B62,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B62,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R66*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},154316.15510306679,154330.39228370314,{"$f":"IF(StagingTRM!C66=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J66*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S62)","v":4348.7964999999995},{"$f":"IF(StagingTRM!C66=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC61:BZ61)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ66,0),IF(StagingTRM!$E66=1,(SUMIF(BillingActuals_Energy!$C:$C,B62,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B62,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H66*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S66:BN66)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ66,0))))","v":4348.7964999999995},{"$f":"IF(StagingTRM!$C66,\"\",IF(R62=0,0,(SUM(L62:P62)/R62)))","v":35.488069465587358},{"$f":"IF(StagingTRM!$C66,\"\",IF(S62=0,0,SUM(Q62,L62,O62,M62,N62*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B62,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B62,StagingTRM!$A$8:$A$149,0),0))))/S62))","v":35.491343286433271},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B62,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B62,'Billing totals'!$A:$S,3,FALSE))-Q62+O62+N62+L62)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D71=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B71,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":2191202.5219200002},{"$f":"IF(StagingTRM!C75=1,0,(VLOOKUP(B71,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C75=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B71,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-385077.97295999998},1806124.5489600003,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S75:BN75),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S75:BN75)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S75:BN75),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S75:BN75)<>FALSE)))/2","v":282041.63017035567},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK75:EH75)*1000/2","v":114617.12421977385},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B71,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B71,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB75:FC75)*IF(F71=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B71,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B71,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L75:M75)*SUM(F71,H71,J71,K71)*(-1))","v":-167571.7850467416},{"$f":"IF(OR(StagingTRM!C75=1,StagingTRM!R75=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B71,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B71,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R75*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},2202783.3033501296,2202783.3033501296,{"$f":"IF(StagingTRM!C75=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J75*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S71)","v":59226.358999999997},{"$f":"IF(StagingTRM!C75=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC70:BZ70)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ75,0),IF(StagingTRM!$E75=1,(SUMIF(BillingActuals_Energy!$C:$C,B71,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B71,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H75*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S75:BN75)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ75,0))))","v":59226.358999999997},{"$f":"IF(StagingTRM!$C75,\"\",IF(R71=0,0,(SUM(L71:P71)/R71)))","v":34.363272581105115},{"$f":"IF(StagingTRM!$C75,\"\",IF(S71=0,0,SUM(Q71,L71,O71,M71,N71*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B71,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B71,StagingTRM!$A$8:$A$149,0),0))))/S71))","v":34.363272581105115},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B71,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B71,'Billing totals'!$A:$S,3,FALSE))-Q71+O71+N71+L71)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+VLOOKUP($B72,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},{"$f":"IF(D72=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B72,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":28058153.984640002},{"$f":"IF(StagingTRM!C76=1,0,(VLOOKUP(B72,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":13671599.091120001},{"$f":"IF(StagingTRM!C76=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B72,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-2528267.1687599993},11858287.724760003,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S76:BN76),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S76:BN76)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S76:BN76),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S76:BN76)<>FALSE)))/2","v":191592.17966849625},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK76:EH76)*1000/2","v":0},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B72,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B72,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB76:FC76)*IF(F72=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B72,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B72,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L76:M76)*SUM(F72,H72,J72,K72)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C76=1,StagingTRM!R76=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B72,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B72,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R76*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},39393078.086668499,12049879.904428497,{"$f":"IF(StagingTRM!C76=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J76*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S72)","v":697865.23356081545},{"$f":"IF(StagingTRM!C76=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC71:BZ71)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ76,0),IF(StagingTRM!$E76=1,(SUMIF(BillingActuals_Energy!$C:$C,B72,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B72,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H76*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S76:BN76)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ76,0))))","v":357823.44784039742},{"$f":"IF(StagingTRM!$C76,\"\",IF(R72=0,0,(SUM(L72:P72)/R72)))","v":56.447973322395903},{"$f":"IF(StagingTRM!$C76,\"\",IF(S72=0,0,SUM(Q72,L72,O72,M72,N72*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B72,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B72,StagingTRM!$A$8:$A$149,0),0))))/S72))","v":33.675489901945141},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B72,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B72,'Billing totals'!$A:$S,3,FALSE))-Q72+O72+N72+L72)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"+VLOOKUP($B81,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D81=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B81,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":3359544.9307200001},{"$f":"IF(StagingTRM!C85=1,0,(VLOOKUP(B81,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C85=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B81,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-590400.35736000002},2769144.5733599998,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S85:BN85),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S85:BN85)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S85:BN85),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S85:BN85)<>FALSE)))/2","v":45136.223779366737},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK85:EH85)*1000/2","v":231193.15564001506},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B81,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B81,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB85:FC85)*IF(F81=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B81,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B81,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L85:M85)*SUM(F81,H81,J81,K81)*(-1))","v":-254797.08778667601},{"$f":"IF(OR(StagingTRM!C85=1,StagingTRM!R85=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B81,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B81,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R85*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":-434556.40358000004},3045473.9527793815,3045473.9527793815,{"$f":"IF(StagingTRM!C85=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J85*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S81)","v":83564.652500000011},{"$f":"IF(StagingTRM!C85=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC80:BZ80)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ85,0),IF(StagingTRM!$E85=1,(SUMIF(BillingActuals_Energy!$C:$C,B81,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B81,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H85*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S85:BN85)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ85,0))))","v":83564.652500000011},{"$f":"IF(StagingTRM!$C85,\"\",IF(R81=0,0,(SUM(L81:P81)/R81)))","v":28.195180509040053},{"$f":"IF(StagingTRM!$C85,\"\",IF(S81=0,0,SUM(Q81,L81,O81,M81,N81*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B81,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B81,StagingTRM!$A$8:$A$149,0),0))))/S81))","v":28.195180509040053},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B81,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B81,'Billing totals'!$A:$S,3,FALSE))-Q81+O81+N81+L81)","v":0}]
[null,10278,"Northern Lights",{"$f":"+VLOOKUP($B90,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D90=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B90,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":12671159.194799999},{"$f":"IF(StagingTRM!C94=1,0,(VLOOKUP(B90,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C94=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B90,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-2226806.6274000001},10444352.567399999,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S94:BN94),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S94:BN94)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S94:BN94),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S94:BN94)<>FALSE)))/2","v":650781.05442375399},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK94:EH94)*1000/2","v":792497.56288045773},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B90,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B90,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB94:FC94)*IF(F90=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B90,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B90,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L94:M94)*SUM(F90,H90,J90,K90)*(-1))","v":-856421.96869842231},{"$f":"IF(OR(StagingTRM!C94=1,StagingTRM!R94=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B90,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B90,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R94*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},11887631.184704211,11887631.184704211,{"$f":"IF(StagingTRM!C94=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J94*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S90)","v":315160.83300000004},{"$f":"IF(StagingTRM!C94=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC89:BZ89)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ94,0),IF(StagingTRM!$E94=1,(SUMIF(BillingActuals_Energy!$C:$C,B90,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B90,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H94*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S94:BN94)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ94,0))))","v":315160.83300000004},{"$f":"IF(StagingTRM!$C94,\"\",IF(R90=0,0,(SUM(L90:P90)/R90)))","v":35.001840523774057},{"$f":"IF(StagingTRM!$C94,\"\",IF(S90=0,0,SUM(Q90,L90,O90,M90,N90*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B90,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B90,StagingTRM!$A$8:$A$149,0),0))))/S90))","v":35.001840523774057},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B90,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B90,'Billing totals'!$A:$S,3,FALSE))-Q90+O90+N90+L90)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B99,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},{"$f":"IF(D99=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B99,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":9088408.5501599982},{"$f":"IF(StagingTRM!C103=1,0,(VLOOKUP(B99,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C103=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B99,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1597180.5010800003},7491228.0490799975,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S103:BN103),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S103:BN103)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S103:BN103),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S103:BN103)<>FALSE)))/2","v":1137355.3457774478},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK103:EH103)*1000/2","v":0},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B99,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B99,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB103:FC103)*IF(F99=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B99,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B99,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L103:M103)*SUM(F99,H99,J99,K99)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C103=1,StagingTRM!R103=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B99,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B99,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R103*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},8628583.3948574457,8628583.3948574457,{"$f":"IF(StagingTRM!C103=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J103*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S99)","v":226045.66800000001},{"$f":"IF(StagingTRM!C103=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC98:BZ98)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ103,0),IF(StagingTRM!$E103=1,(SUMIF(BillingActuals_Energy!$C:$C,B99,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B99,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H103*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S103:BN103)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ103,0))))","v":226045.66800000001},{"$f":"IF(StagingTRM!$C103,\"\",IF(R99=0,0,(SUM(L99:P99)/R99)))","v":38.171859125641134},{"$f":"IF(StagingTRM!$C103,\"\",IF(S99=0,0,SUM(Q99,L99,O99,M99,N99*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B99,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B99,StagingTRM!$A$8:$A$149,0),0))))/S99))","v":38.171859125641134},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B99,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B99,'Billing totals'!$A:$S,3,FALSE))-Q99+O99+N99+L99)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+VLOOKUP($B108,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D108=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B108,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":5606175.2108399998},{"$f":"IF(StagingTRM!C112=1,0,(VLOOKUP(B108,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C112=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B108,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-985219.10442000011},4620956.1064200001,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S112:BN112),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S112:BN112)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S112:BN112),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S112:BN112)<>FALSE)))/2","v":162852.20918870647},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK112:EH112)*1000/2","v":293034.83623453969},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B108,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B108,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB112:FC112)*IF(F108=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":-5.2380922108826056},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B108,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B108,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L112:M112)*SUM(F108,H108,J108,K108)*(-1))","v":-253921.94704259044},{"$f":"IF(OR(StagingTRM!C112=1,StagingTRM!R112=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B108,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B108,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R112*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},5076843.1518432461,5076837.913751035,{"$f":"IF(StagingTRM!C112=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J112*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S108)","v":139485.46750000003},{"$f":"IF(StagingTRM!C112=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC107:BZ107)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ112,0),IF(StagingTRM!$E112=1,(SUMIF(BillingActuals_Energy!$C:$C,B108,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B108,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H112*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S112:BN112)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ112,0))))","v":139485.46750000003},{"$f":"IF(StagingTRM!$C112,\"\",IF(R108=0,0,(SUM(L108:P108)/R108)))","v":34.576476339432595},{"$f":"IF(StagingTRM!$C112,\"\",IF(S108=0,0,SUM(Q108,L108,O108,M108,N108*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B108,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B108,StagingTRM!$A$8:$A$149,0),0))))/S108))","v":34.57643878647238},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B108,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B108,'Billing totals'!$A:$S,3,FALSE))-Q108+O108+N108+L108)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+VLOOKUP($B117,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D117=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B117,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":1622476.3557600002},{"$f":"IF(StagingTRM!C121=1,0,(VLOOKUP(B117,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C121=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B117,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-285131.06388000003},1337345.2918800001,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S121:BN121),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S121:BN121)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S121:BN121),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S121:BN121)<>FALSE)))/2","v":43931.753292257366},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK121:EH121)*1000/2","v":91980.838224403531},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B117,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B117,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB121:FC121)*IF(F117=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":-3.6388115960408323},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B117,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B117,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L121:M121)*SUM(F117,H117,J117,K117)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C121=1,StagingTRM!R121=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B117,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B117,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R121*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},1473257.8833966611,1473254.2445850652,{"$f":"IF(StagingTRM!C121=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J121*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S117)","v":40356.000499999995},{"$f":"IF(StagingTRM!C121=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC116:BZ116)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ121,0),IF(StagingTRM!$E121=1,(SUMIF(BillingActuals_Energy!$C:$C,B117,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B117,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H121*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S121:BN121)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ121,0))))","v":40356.000499999995},{"$f":"IF(StagingTRM!$C121,\"\",IF(R117=0,0,(SUM(L117:P117)/R117)))","v":36.50644826870456},{"$f":"IF(StagingTRM!$C121,\"\",IF(S117=0,0,SUM(Q117,L117,O117,M117,N117*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B117,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B117,StagingTRM!$A$8:$A$149,0),0))))/S117))","v":36.506358100909168},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B117,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B117,'Billing totals'!$A:$S,3,FALSE))-Q117+O117+N117+L117)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP($B126,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D126=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B126,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":1765218.4027200001},{"$f":"IF(StagingTRM!C130=1,0,(VLOOKUP(B126,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C130=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B126,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-310216.29336000001},1455002.1093600001,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S130:BN130),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S130:BN130)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S130:BN130),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S130:BN130)<>FALSE)))/2","v":136761.54692029004},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK130:EH130)*1000/2","v":37578.353719604675},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B126,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B126,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB130:FC130)*IF(F126=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B126,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B126,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L130:M130)*SUM(F126,H126,J126,K126)*(-1))","v":-94179.549149444458},{"$f":"IF(OR(StagingTRM!C130=1,StagingTRM!R130=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B126,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B126,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R130*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},1629342.0099998948,1629342.0099998948,{"$f":"IF(StagingTRM!C130=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J130*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S126)","v":46139.165999999997},{"$f":"IF(StagingTRM!C130=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC125:BZ125)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ130,0),IF(StagingTRM!$E130=1,(SUMIF(BillingActuals_Energy!$C:$C,B126,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B126,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H130*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S130:BN130)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ130,0))))","v":46139.165999999997},{"$f":"IF(StagingTRM!$C130,\"\",IF(R126=0,0,(SUM(L126:P126)/R126)))","v":33.272436282234715},{"$f":"IF(StagingTRM!$C130,\"\",IF(S126=0,0,SUM(Q126,L126,O126,M126,N126*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B126,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B126,StagingTRM!$A$8:$A$149,0),0))))/S126))","v":33.272436282234715},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B126,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B126,'Billing totals'!$A:$S,3,FALSE))-Q126+O126+N126+L126)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+VLOOKUP($B135,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D135=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B135,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":5932140.2517600004},{"$f":"IF(StagingTRM!C139=1,0,(VLOOKUP(B135,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C139=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B135,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1042503.61188},4889636.6398800006,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S139:BN139),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S139:BN139)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S139:BN139),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S139:BN139)<>FALSE)))/2","v":24257.654830187879},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK139:EH139)*1000/2","v":224197.04378463764},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B135,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B135,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB139:FC139)*IF(F135=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":2.9701021632547784},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B135,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B135,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L139:M139)*SUM(F135,H135,J135,K135)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C139=1,StagingTRM!R139=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B135,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B135,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R139*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},5138091.3384948261,5138094.3085969891,{"$f":"IF(StagingTRM!C139=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J139*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S135)","v":147543.79400000002},{"$f":"IF(StagingTRM!C139=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC134:BZ134)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ139,0),IF(StagingTRM!$E139=1,(SUMIF(BillingActuals_Energy!$C:$C,B135,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B135,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H139*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S139:BN139)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ139,0))))","v":147543.79400000002},{"$f":"IF(StagingTRM!$C139,\"\",IF(R135=0,0,(SUM(L135:P135)/R135)))","v":34.824198085871295},{"$f":"IF(StagingTRM!$C139,\"\",IF(S135=0,0,SUM(Q135,L135,O135,M135,N135*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B135,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B135,StagingTRM!$A$8:$A$149,0),0))))/S135))","v":34.824218216180284},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B135,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B135,'Billing totals'!$A:$S,3,FALSE))-Q135+O135+N135+L135)","v":0}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B136,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D136=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B136,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":2232057.1392000001},{"$f":"IF(StagingTRM!C140=1,0,(VLOOKUP(B136,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C140=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B136,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-392257.68960000004},1839799.4495999999,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S140:BN140),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S140:BN140)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S140:BN140),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S140:BN140)<>FALSE)))/2","v":172989.08448370709},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK140:EH140)*1000/2","v":52496.322089823741},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B136,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B136,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB140:FC140)*IF(F136=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B136,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B136,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L140:M140)*SUM(F136,H136,J136,K136)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C140=1,StagingTRM!R140=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B136,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B136,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R140*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},2065284.8561735307,2065284.8561735307,{"$f":"IF(StagingTRM!C140=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J140*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S136)","v":57371.138000000006},{"$f":"IF(StagingTRM!C140=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC135:BZ135)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ140,0),IF(StagingTRM!$E140=1,(SUMIF(BillingActuals_Energy!$C:$C,B136,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B136,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H140*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S140:BN140)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ140,0))))","v":57371.138000000006},{"$f":"IF(StagingTRM!$C140,\"\",IF(R136=0,0,(SUM(L136:P136)/R136)))","v":35.998673342919055},{"$f":"IF(StagingTRM!$C140,\"\",IF(S136=0,0,SUM(Q136,L136,O136,M136,N136*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B136,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B136,StagingTRM!$A$8:$A$149,0),0))))/S136))","v":35.998673342919055},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B136,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B136,'Billing totals'!$A:$S,3,FALSE))-Q136+O136+N136+L136)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D137=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B137,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":15931806.058080001},{"$f":"IF(StagingTRM!C141=1,0,(VLOOKUP(B137,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C141=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B137,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-2799826.8170399996},13131979.241040001,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S141:BN141),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S141:BN141)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S141:BN141),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S141:BN141)<>FALSE)))/2","v":617352.9289544588},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK141:EH141)*1000/2","v":660366.27590905456},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B137,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B137,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB141:FC141)*IF(F137=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B137,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B137,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L141:M141)*SUM(F137,H137,J137,K137)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C141=1,StagingTRM!R141=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B137,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B137,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R141*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},14409698.445903514,14409698.445903514,{"$f":"IF(StagingTRM!C141=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J141*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S137)","v":403014.79849999998},{"$f":"IF(StagingTRM!C141=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC136:BZ136)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ141,0),IF(StagingTRM!$E141=1,(SUMIF(BillingActuals_Energy!$C:$C,B137,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B137,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H141*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S141:BN141)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ141,0))))","v":403014.79849999998},{"$f":"IF(StagingTRM!$C141,\"\",IF(R137=0,0,(SUM(L137:P137)/R137)))","v":35.754762603099586},{"$f":"IF(StagingTRM!$C141,\"\",IF(S137=0,0,SUM(Q137,L137,O137,M137,N137*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B137,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B137,StagingTRM!$A$8:$A$149,0),0))))/S137))","v":35.754762603099586},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B137,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B137,'Billing totals'!$A:$S,3,FALSE))-Q137+O137+N137+L137)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D138=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B138,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":0},{"$f":"IF(StagingTRM!C142=1,0,(VLOOKUP(B138,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C142=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B138,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":0},0,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S142:BN142),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S142:BN142)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S142:BN142),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S142:BN142)<>FALSE)))/2","v":0},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK142:EH142)*1000/2","v":0},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B138,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B138,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB142:FC142)*IF(F138=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B138,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B138,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L142:M142)*SUM(F138,H138,J138,K138)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C142=1,StagingTRM!R142=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B138,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B138,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R142*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},0,0,{"$f":"IF(StagingTRM!C142=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J142*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S138)","v":""},{"$f":"IF(StagingTRM!C142=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC137:BZ137)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ142,0),IF(StagingTRM!$E142=1,(SUMIF(BillingActuals_Energy!$C:$C,B138,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B138,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H142*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S142:BN142)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ142,0))))","v":""},{"$f":"IF(StagingTRM!$C142,\"\",IF(R138=0,0,(SUM(L138:P138)/R138)))","v":""},{"$f":"IF(StagingTRM!$C142,\"\",IF(S138=0,0,SUM(Q138,L138,O138,M138,N138*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B138,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B138,StagingTRM!$A$8:$A$149,0),0))))/S138))","v":""},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B138,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B138,'Billing totals'!$A:$S,3,FALSE))-Q138+O138+N138+L138)","v":0}]

{"sheet":"StagingPRDM","index":31,"n_rows":139,"n_cols":252,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Staging Table for Diurnal Energy Rates",null,null,null,"Tier 1 Peak (Block adjusted for shaping options)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TTSL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aHLH Energy (Block adjusted for shaping options)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aLLH Energy (Block adjusted for shaping options)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aMonthly Energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Demand Quantity from Regional Dialogue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aggregate Demand BD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Status Quo","Alternative 1","Alternative 2","Alternative 3","Alternative 4","SQ Check","TTSL check"]
[null,null,null,null,null,"Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AD5:AD139)","v":4834.9888177160747},{"$f":"+SUM(AE5:AE139)","v":7155.3992283626494},6403.1671511115155,8785.9303123236477,6829.2963079764595,6401.1431723138658,5249.3363662235561,4495.1626208305806,4895.8373600019886,5525.5643296391017,5473.7969667095567,5170.1366961385056,5102.4527234982424,6410.1404098569292,7420.6866228211175,7692.3666366562093,7036.6612944759681,6505.4048053155484,5348.0343063806258,4581.7569491320392,4981.3974288469562,5609.1239215898277,5587.6368821787091,5239.4718511763758,{"$f":"+SUM(BB5:BB139)","v":5101.3547191432053},{"$f":"+SUM(BC5:BC139)","v":6024.6270665025513},7073.4416307250658,7101.7674797553791,6351.4776842473284,5936.054118719002,5107.1884475260222,4720.2519682454831,4821.6558479415216,5429.0529082669273,5318.642805530857,5150.047320604509,5102.5019085012227,6064.0440309592032,7107.9455053311794,7157.806311706614,6529.0985437801482,5970.9363596494723,5166.5036948625821,4769.3450128945669,4851.6210970871598,5486.2230204342814,5400.4449049358982,5137.4201308984457,4382.1844744293812,5307.1732173005466,6165.1471242389207,6305.5692704642288,5726.6834514351385,5275.6248032880658,4514.8612830080947,4100.3367136595116,4107.2166036391473,4609.0666966618855,4534.3597779340662,4326.2987498812108,4420.2603929633942,5329.7911784407142,6207.0343344142047,6314.1418817109034,5877.9953285827178,5312.4017212143472,4531.1842778325936,4114.0309881520379,4147.9019417351792,4624.0679867128329,4542.7419929577354,4366.4953214165325,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ModelMode=\"Actuals\",TRANSPOSE('Actuals Rates'!$I$6:$I$29),TRANSPOSE('Forecast Rates'!$I$6:$I$29))","v":10.37},8.75,13.39,10.84,10.93,7.62,4.43,3.95,3.88,12.08,15.54,12.75,10.37,8.75,13.39,10.84,10.93,7.62,4.43,3.95,3.88,12.08,15.54,12.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(IO5:IO139)/0.37-'Status Quo'!Q1","v":0}]
[null,"BESID","Customer","JOE","Slice/Block or Block",{"$f":"+StagingTRM!S4","v":"2023-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(G4,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01",{"$f":"+BS4","v":"2025-03-01"},"2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+DV4","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+ET4","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01",{"$f":"+GQ4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","Tier 1 CSP - aHLH - CDQ","Tier 1 CSP - aMW","Tier 1 CSP - aHLH","37% RR over TTSL","Tier 1 CSP - aMW"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB5)))","v":1.0089999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC5)))","v":1.1839999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD5)))","v":1.3620000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE5)))","v":1.5109999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF5)))","v":1.248},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG5)))","v":1.2450000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH5)))","v":1.0920000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI5)))","v":0.86199999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ5)))","v":0.77600000000000002},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK5)))","v":0.67500000000000004},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL5)))","v":0.70699999999999996},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM5)))","v":0.81499999999999995},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN5)))","v":1.024},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO5)))","v":1.1970000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP5)))","v":1.373},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ5)))","v":1.52},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR5)))","v":1.4039999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS5)))","v":1.25},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT5)))","v":1.0960000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU5)))","v":0.86399999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV5)))","v":0.77600000000000002},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW5)))","v":0.67500000000000004},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX5)))","v":0.70699999999999996},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY5)))","v":0.81499999999999995},{"$f":"IF($E5=1,F5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.379},{"$f":"IF($E5=1,G5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.69},{"$f":"IF($E5=1,H5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.55100000000000005},{"$f":"IF($E5=1,I5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.90500000000000003},{"$f":"IF($E5=1,J5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.123},{"$f":"IF($E5=1,K5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.1299999999999999},{"$f":"IF($E5=1,L5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.80400000000000005},{"$f":"IF($E5=1,M5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.59599999999999997},{"$f":"IF($E5=1,N5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.57799999999999996},{"$f":"IF($E5=1,O5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56299999999999994},{"$f":"IF($E5=1,P5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56799999999999995},{"$f":"IF($E5=1,Q5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56499999999999995},{"$f":"IF($E5=1,R5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.73899999999999999},{"$f":"IF($E5=1,S5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.024},{"$f":"IF($E5=1,T5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.121},{"$f":"IF($E5=1,U5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.403},{"$f":"IF($E5=1,V5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.2629999999999999},{"$f":"IF($E5=1,W5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.135},{"$f":"IF($E5=1,X5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.80700000000000005},{"$f":"IF($E5=1,Y5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.59799999999999998},{"$f":"IF($E5=1,Z5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.57799999999999996},{"$f":"IF($E5=1,AA5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56299999999999994},{"$f":"IF($E5=1,AB5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56799999999999995},{"$f":"IF($E5=1,AC5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56499999999999995},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.68736057692307695},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.80531999999999992},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.98503249999999998},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.0287211538461538},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.87703999999999993},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.80538701923076927},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73039663461538473},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.53464182692307693},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.52471749999999995},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4886442307692308},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4960532407407407},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51157812499999999},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.70091666666666663},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.81427499999999997},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.99246750000000006},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.0349014423076923},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.95174999999999998},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.80899759615384614},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73289182692307686},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.53587499999999999},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.52471749999999995},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4886442307692308},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.49431730769230769},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51410750000000005},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.63864329268292686},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73753271028037382},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.90356395348837215},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.94278963414634154},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.82378040540540542},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.7844128440366972},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.69937828947368419},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.48877743902439019},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.47838437499999997},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41459756097560974},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40709294871794871},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.45940773809523805},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.64016666666666666},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.74573520249221181},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.91038372093023268},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.94845426829268298},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.89625694444444448},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.78792966360856276},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.7017697368421052},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.48990548780487803},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.47838437499999997},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41459756097560974},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41363414634146339},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.45363749999999997},{"$f":"IF($D5=1,\"\",(BB5*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ5*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.66588306451612911},{"$f":"IF($D5=1,\"\",(BC5*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA5*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.77514008321775307},{"$f":"IF($D5=1,\"\",(BD5*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB5*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.94736424731182789},{"$f":"IF($D5=1,\"\",(BE5*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC5*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.99083736559139779},{"$f":"IF($D5=1,\"\",(BF5*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD5*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.85438936781609187},{"$f":"IF($D5=1,\"\",(BG5*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE5*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.7961561238223418},{"$f":"IF($D5=1,\"\",(BH5*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF5*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.71730000000000005},{"$f":"IF($D5=1,\"\",(BI5*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG5*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.51442204301075267},{"$f":"IF($D5=1,\"\",(BJ5*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH5*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.50412499999999993},{"$f":"IF($D5=1,\"\",(BK5*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI5*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.45600000000000002},{"$f":"IF($D5=1,\"\",(BL5*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ5*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.45874731182795697},{"$f":"IF($D5=1,\"\",(BM5*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK5*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.48723194444444445},{"$f":"IF($D5=1,\"\",(BN5*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL5*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.67544086021505378},{"$f":"IF($D5=1,\"\",(BO5*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM5*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.78376005547850214},{"$f":"IF($D5=1,\"\",(BP5*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN5*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.95451478494623665},{"$f":"IF($D5=1,\"\",(BQ5*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO5*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.99679032258064526},{"$f":"IF($D5=1,\"\",(BR5*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP5*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.92796726190476198},{"$f":"IF($D5=1,\"\",(BS5*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ5*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.79972543741588165},{"$f":"IF($D5=1,\"\",(BT5*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR5*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.7197513888888889},{"$f":"IF($D5=1,\"\",(BU5*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS5*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.51560887096774188},{"$f":"IF($D5=1,\"\",(BV5*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT5*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.50412499999999993},{"$f":"IF($D5=1,\"\",(BW5*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU5*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.45600000000000002},{"$f":"IF($D5=1,\"\",(BX5*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV5*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.45874731182795697},{"$f":"IF($D5=1,\"\",(BY5*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW5*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.48723194444444445},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.24399999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.29399999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.33900000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.35499999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.27100000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.252},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.315},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.23699999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.114},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":8.6999999999999994E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":6.7000000000000004E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.189},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.24399999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.29399999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.33900000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.35499999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.27100000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.252},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.315},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.23699999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.114},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":8.6999999999999994E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":6.7000000000000004E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.189},{"$f":"IF($D5=1,\"\",MAX(F5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB5,0))","v":0.32163942307692295},{"$f":"IF($D5=1,\"\",MAX(G5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC5,0))","v":0.37868000000000002},{"$f":"IF($D5=1,\"\",MAX(H5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD5,0))","v":0.37696750000000012},{"$f":"IF($D5=1,\"\",MAX(I5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE5,0))","v":0.48227884615384609},{"$f":"IF($D5=1,\"\",MAX(J5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF5,0))","v":0.37096000000000007},{"$f":"IF($D5=1,\"\",MAX(K5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG5,0))","v":0.43961298076923083},{"$f":"IF($D5=1,\"\",MAX(L5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH5,0))","v":0.36160336538461535},{"$f":"IF($D5=1,\"\",MAX(M5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI5,0))","v":0.32735817307692305},{"$f":"IF($D5=1,\"\",MAX(N5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ5,0))","v":0.25128250000000008},{"$f":"IF($D5=1,\"\",MAX(O5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK5,0))","v":0.18635576923076924},{"$f":"IF($D5=1,\"\",MAX(P5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL5,0))","v":0.21094675925925926},{"$f":"IF($D5=1,\"\",MAX(Q5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM5,0))","v":0.30342187499999995},{"$f":"IF($D5=1,\"\",MAX(R5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN5,0))","v":0.32308333333333339},{"$f":"IF($D5=1,\"\",MAX(S5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO5,0))","v":0.38272500000000009},{"$f":"IF($D5=1,\"\",MAX(T5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP5,0))","v":0.38053249999999994},{"$f":"IF($D5=1,\"\",MAX(U5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ5,0))","v":0.4850985576923077},{"$f":"IF($D5=1,\"\",MAX(V5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR5,0))","v":0.45224999999999993},{"$f":"IF($D5=1,\"\",MAX(W5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS5,0))","v":0.44100240384615386},{"$f":"IF($D5=1,\"\",MAX(X5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT5,0))","v":0.36310817307692322},{"$f":"IF($D5=1,\"\",MAX(Y5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU5,0))","v":0.328125},{"$f":"IF($D5=1,\"\",MAX(Z5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV5,0))","v":0.25128250000000008},{"$f":"IF($D5=1,\"\",MAX(AA5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW5,0))","v":0.18635576923076924},{"$f":"IF($D5=1,\"\",MAX(AB5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX5,0))","v":0.21268269230769227},{"$f":"IF($D5=1,\"\",MAX(AC5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY5,0))","v":0.3008924999999999},{"$f":"IF($D5=1,\"\",MAX(0,F5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB5-DV5))","v":7.7639423076922953E-2},{"$f":"IF($D5=1,\"\",MAX(0,G5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC5-DW5))","v":8.4680000000000033E-2},{"$f":"IF($D5=1,\"\",MAX(0,H5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD5-DX5))","v":3.7967500000000098E-2},{"$f":"IF($D5=1,\"\",MAX(0,I5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE5-DY5))","v":0.1272788461538461},{"$f":"IF($D5=1,\"\",MAX(0,J5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF5-DZ5))","v":9.9960000000000049E-2},{"$f":"IF($D5=1,\"\",MAX(0,K5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG5-EA5))","v":0.18761298076923083},{"$f":"IF($D5=1,\"\",MAX(0,L5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH5-EB5))","v":4.6603365384615347E-2},{"$f":"IF($D5=1,\"\",MAX(0,M5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI5-EC5))","v":9.0358173076923065E-2},{"$f":"IF($D5=1,\"\",MAX(0,N5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ5-ED5))","v":0.13728250000000009},{"$f":"IF($D5=1,\"\",MAX(0,O5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK5-EE5))","v":9.9355769230769247E-2},{"$f":"IF($D5=1,\"\",MAX(0,P5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL5-EF5))","v":0.14394675925925926},{"$f":"IF($D5=1,\"\",MAX(0,Q5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM5-EG5))","v":0.11442187499999995},{"$f":"IF($D5=1,\"\",MAX(0,R5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN5-EH5))","v":7.9083333333333394E-2},{"$f":"IF($D5=1,\"\",MAX(0,S5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO5-EI5))","v":8.8725000000000109E-2},{"$f":"IF($D5=1,\"\",MAX(0,T5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP5-EJ5))","v":4.1532499999999917E-2},{"$f":"IF($D5=1,\"\",MAX(0,U5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ5-EK5))","v":0.13009855769230771},{"$f":"IF($D5=1,\"\",MAX(0,V5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR5-EL5))","v":0.18124999999999991},{"$f":"IF($D5=1,\"\",MAX(0,W5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS5-EM5))","v":0.18900240384615385},{"$f":"IF($D5=1,\"\",MAX(0,X5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT5-EN5))","v":4.8108173076923222E-2},{"$f":"IF($D5=1,\"\",MAX(0,Y5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU5-EO5))","v":9.1125000000000012E-2},{"$f":"IF($D5=1,\"\",MAX(0,Z5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV5-EP5))","v":0.13728250000000009},{"$f":"IF($D5=1,\"\",MAX(0,AA5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW5-EQ5))","v":9.9355769230769247E-2},{"$f":"IF($D5=1,\"\",MAX(0,AB5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX5-ER5))","v":0.14568269230769226},{"$f":"IF($D5=1,\"\",MAX(0,AC5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY5-ES5))","v":0.11189249999999989},{"$f":"IF($D5=1,\"\",MAX(0,F5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX5))","v":0.34311693548387079},{"$f":"IF($D5=1,\"\",MAX(0,G5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY5))","v":0.40885991678224687},{"$f":"IF($D5=1,\"\",MAX(0,H5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ5))","v":0.41463575268817221},{"$f":"IF($D5=1,\"\",MAX(0,I5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA5))","v":0.52016263440860211},{"$f":"IF($D5=1,\"\",MAX(0,J5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB5))","v":0.39361063218390813},{"$f":"IF($D5=1,\"\",MAX(0,K5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC5))","v":0.44884387617765831},{"$f":"IF($D5=1,\"\",MAX(0,L5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD5))","v":0.37470000000000003},{"$f":"IF($D5=1,\"\",MAX(0,M5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE5))","v":0.34757795698924732},{"$f":"IF($D5=1,\"\",MAX(0,N5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF5))","v":0.27187500000000009},{"$f":"IF($D5=1,\"\",MAX(0,O5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG5))","v":0.21900000000000003},{"$f":"IF($D5=1,\"\",MAX(0,P5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH5))","v":0.24825268817204299},{"$f":"IF($D5=1,\"\",MAX(0,Q5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI5))","v":0.32776805555555549},{"$f":"IF($D5=1,\"\",MAX(0,R5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ5))","v":0.34855913978494624},{"$f":"IF($D5=1,\"\",MAX(0,S5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK5))","v":0.41323994452149793},{"$f":"IF($D5=1,\"\",MAX(0,T5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL5))","v":0.41848521505376335},{"$f":"IF($D5=1,\"\",MAX(0,U5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM5))","v":0.52320967741935476},{"$f":"IF($D5=1,\"\",MAX(0,V5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN5))","v":0.47603273809523794},{"$f":"IF($D5=1,\"\",MAX(0,W5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO5))","v":0.45027456258411835},{"$f":"IF($D5=1,\"\",MAX(0,X5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP5))","v":0.37624861111111119},{"$f":"IF($D5=1,\"\",MAX(0,Y5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ5))","v":0.34839112903225811},{"$f":"IF($D5=1,\"\",MAX(0,Z5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR5))","v":0.27187500000000009},{"$f":"IF($D5=1,\"\",MAX(0,AA5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS5))","v":0.21900000000000003},{"$f":"IF($D5=1,\"\",MAX(0,AB5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT5))","v":0.24825268817204299},{"$f":"IF($D5=1,\"\",MAX(0,AC5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU5))","v":0.32776805555555549},{"$f":"IF($D5=1,\"\",MAX(0,F5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX5-DV5))","v":9.9116935483870794E-2},{"$f":"IF($D5=1,\"\",MAX(0,G5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY5-DW5))","v":0.11485991678224688},{"$f":"IF($D5=1,\"\",MAX(0,H5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ5-DX5))","v":7.5635752688172186E-2},{"$f":"IF($D5=1,\"\",MAX(0,I5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA5-DY5))","v":0.16516263440860213},{"$f":"IF($D5=1,\"\",MAX(0,J5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB5-DZ5))","v":0.12261063218390811},{"$f":"IF($D5=1,\"\",MAX(0,K5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC5-EA5))","v":0.19684387617765831},{"$f":"IF($D5=1,\"\",MAX(0,L5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD5-EB5))","v":5.9700000000000031E-2},{"$f":"IF($D5=1,\"\",MAX(0,M5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE5-EC5))","v":0.11057795698924733},{"$f":"IF($D5=1,\"\",MAX(0,N5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF5-ED5))","v":0.1578750000000001},{"$f":"IF($D5=1,\"\",MAX(0,O5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG5-EE5))","v":0.13200000000000003},{"$f":"IF($D5=1,\"\",MAX(0,P5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH5-EF5))","v":0.18125268817204299},{"$f":"IF($D5=1,\"\",MAX(0,Q5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI5-EG5))","v":0.13876805555555549},{"$f":"IF($D5=1,\"\",MAX(0,R5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ5-EH5))","v":0.10455913978494624},{"$f":"IF($D5=1,\"\",MAX(0,S5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK5-EI5))","v":0.11923994452149794},{"$f":"IF($D5=1,\"\",MAX(0,T5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL5-EJ5))","v":7.9485215053763325E-2},{"$f":"IF($D5=1,\"\",MAX(0,U5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM5-EK5))","v":0.16820967741935478},{"$f":"IF($D5=1,\"\",MAX(0,V5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN5-EL5))","v":0.20503273809523792},{"$f":"IF($D5=1,\"\",MAX(0,W5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO5-EM5))","v":0.19827456258411835},{"$f":"IF($D5=1,\"\",MAX(0,X5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP5-EN5))","v":6.1248611111111184E-2},{"$f":"IF($D5=1,\"\",MAX(0,Y5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ5-EO5))","v":0.11139112903225812},{"$f":"IF($D5=1,\"\",MAX(0,Z5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR5-EP5))","v":0.1578750000000001},{"$f":"IF($D5=1,\"\",MAX(0,AA5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS5-EQ5))","v":0.13200000000000003},{"$f":"IF($D5=1,\"\",MAX(0,AB5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT5-ER5))","v":0.18125268817204299},{"$f":"IF($D5=1,\"\",MAX(0,AC5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU5-ES5))","v":0.13876805555555549},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$FR5:$GO5)*1000/2","v":12464.473757345084},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$GP5:$HM5)*1000/2","v":41369.267023900844},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$ET5:$FQ5)*1000/2","v":38112.743757345081},{"$f":"IF(StagingTRM!$C8=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD5:BA5))/2","v":82034.792311767058},{"$f":"+IM5","v":41369.267023900844},{"$f":"+IL5-'Status Quo'!K4","v":0},{"$f":"+IO5-SUM('Demand Revenues'!CC5:CZ5)/2","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB6)))","v":1.526},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC6)))","v":1.095},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD6)))","v":1.1599999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE6)))","v":1.224},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF6)))","v":1.234},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG6)))","v":1.18},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH6)))","v":1.51},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI6)))","v":1.9590000000000001},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ6)))","v":2.6389999999999998},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK6)))","v":2.8879999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL6)))","v":2.9039999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM6)))","v":2.2149999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN6)))","v":1.526},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO6)))","v":1.095},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP6)))","v":1.1599999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ6)))","v":1.224},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR6)))","v":1.234},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS6)))","v":1.18},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT6)))","v":1.51},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU6)))","v":1.9590000000000001},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV6)))","v":2.6389999999999998},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW6)))","v":2.8879999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX6)))","v":2.9039999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY6)))","v":2.2149999999999999},{"$f":"IF($E6=1,F6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.0000000000000001E-3},{"$f":"IF($E6=1,G6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.4999999999999999E-2},{"$f":"IF($E6=1,H6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.2E-2},{"$f":"IF($E6=1,I6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.12},{"$f":"IF($E6=1,J6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.8000000000000004E-2},{"$f":"IF($E6=1,K6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.2000000000000003E-2},{"$f":"IF($E6=1,L6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.16800000000000001},{"$f":"IF($E6=1,M6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.55200000000000005},{"$f":"IF($E6=1,N6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.65900000000000003},{"$f":"IF($E6=1,O6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.69},{"$f":"IF($E6=1,P6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.57999999999999996},{"$f":"IF($E6=1,Q6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.8999999999999996E-2},{"$f":"IF($E6=1,R6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.34300000000000003},{"$f":"IF($E6=1,S6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.1E-2},{"$f":"IF($E6=1,T6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.29799999999999999},{"$f":"IF($E6=1,U6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.69599999999999995},{"$f":"IF($E6=1,V6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.111},{"$f":"IF($E6=1,W6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.09},{"$f":"IF($E6=1,X6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.17399999999999999},{"$f":"IF($E6=1,Y6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.55200000000000005},{"$f":"IF($E6=1,Z6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.65900000000000003},{"$f":"IF($E6=1,AA6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.69},{"$f":"IF($E6=1,AB6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.57999999999999996},{"$f":"IF($E6=1,AC6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.8999999999999996E-2},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36907932692307693},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.22223500000000002},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.22753499999999999},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2467548076923077},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2061375},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25244951923076925},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38336298076923081},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.63191586538461542},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.97234500000000001},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2814903846153847},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1814537037037036},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73703124999999992},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.35540972222222222},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.22223500000000002},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.22753499999999999},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2467548076923077},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.20732031250000002},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25244951923076925},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38336298076923081},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.63191586538461542},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.97234500000000001},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2814903846153847},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2268942307692308},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.7075499999999999},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38535060975609753},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2024766355140187},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.20468604651162792},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.19286890243902441},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.21264864864864866},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.18995718654434252},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.33414473684210527},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.75537804878048787},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.055965625},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4609542682926828},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3800352564102565},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.91258928571428566},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40511217948717948},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2024766355140187},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.20468604651162792},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.19286890243902441},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.21101736111111113},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.18995718654434252},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.33414473684210527},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.75537804878048787},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.055965625},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4609542682926828},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3127164634146342},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.95821875000000001},{"$f":"IF($D6=1,\"\",(BB6*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ6*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.37625268817204305},{"$f":"IF($D6=1,\"\",(BC6*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA6*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.21343828016643551},{"$f":"IF($D6=1,\"\",(BD6*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB6*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.21697043010752687},{"$f":"IF($D6=1,\"\",(BE6*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC6*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.22299865591397849},{"$f":"IF($D6=1,\"\",(BF6*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD6*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.2089066091954023},{"$f":"IF($D6=1,\"\",(BG6*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE6*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.22494616419919244},{"$f":"IF($D6=1,\"\",(BH6*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF6*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.36258194444444447},{"$f":"IF($D6=1,\"\",(BI6*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG6*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.68634543010752691},{"$f":"IF($D6=1,\"\",(BJ6*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH6*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.0095097222222222},{"$f":"IF($D6=1,\"\",(BK6*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI6*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.360608870967742},{"$f":"IF($D6=1,\"\",(BL6*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ6*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.2647298387096775},{"$f":"IF($D6=1,\"\",(BM6*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK6*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.81895833333333334},{"$f":"IF($D6=1,\"\",(BN6*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL6*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.37625268817204305},{"$f":"IF($D6=1,\"\",(BO6*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM6*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.21343828016643551},{"$f":"IF($D6=1,\"\",(BP6*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN6*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.21697043010752687},{"$f":"IF($D6=1,\"\",(BQ6*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO6*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.22299865591397849},{"$f":"IF($D6=1,\"\",(BR6*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP6*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.20890476190476193},{"$f":"IF($D6=1,\"\",(BS6*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ6*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.22494616419919244},{"$f":"IF($D6=1,\"\",(BT6*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR6*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.36258194444444447},{"$f":"IF($D6=1,\"\",(BU6*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS6*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.68634543010752691},{"$f":"IF($D6=1,\"\",(BV6*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT6*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.0095097222222222},{"$f":"IF($D6=1,\"\",(BW6*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU6*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.360608870967742},{"$f":"IF($D6=1,\"\",(BX6*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV6*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.2647298387096775},{"$f":"IF($D6=1,\"\",(BY6*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW6*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.81895833333333334},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.91400000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0840000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.94199999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.875},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.84599999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.76300000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.61699999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.89700000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.2709999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.4039999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0369999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.91400000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0840000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.94199999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.875},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.84599999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.76300000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.61699999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.89700000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.2709999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.4039999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0369999999999999},{"$f":"IF($D6=1,\"\",MAX(F6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB6,0))","v":1.156920673076923},{"$f":"IF($D6=1,\"\",MAX(G6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC6,0))","v":0.87276500000000001},{"$f":"IF($D6=1,\"\",MAX(H6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD6,0))","v":0.93246499999999988},{"$f":"IF($D6=1,\"\",MAX(I6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE6,0))","v":0.97724519230769225},{"$f":"IF($D6=1,\"\",MAX(J6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF6,0))","v":1.0278624999999999},{"$f":"IF($D6=1,\"\",MAX(K6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG6,0))","v":0.92755048076923075},{"$f":"IF($D6=1,\"\",MAX(L6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH6,0))","v":1.1266370192307691},{"$f":"IF($D6=1,\"\",MAX(M6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI6,0))","v":1.3270841346153848},{"$f":"IF($D6=1,\"\",MAX(N6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ6,0))","v":1.6666549999999998},{"$f":"IF($D6=1,\"\",MAX(O6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK6,0))","v":1.6065096153846152},{"$f":"IF($D6=1,\"\",MAX(P6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL6,0))","v":1.7225462962962963},{"$f":"IF($D6=1,\"\",MAX(Q6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM6,0))","v":1.4779687500000001},{"$f":"IF($D6=1,\"\",MAX(R6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN6,0))","v":1.1705902777777779},{"$f":"IF($D6=1,\"\",MAX(S6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO6,0))","v":0.87276500000000001},{"$f":"IF($D6=1,\"\",MAX(T6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP6,0))","v":0.93246499999999988},{"$f":"IF($D6=1,\"\",MAX(U6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ6,0))","v":0.97724519230769225},{"$f":"IF($D6=1,\"\",MAX(V6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR6,0))","v":1.0266796874999999},{"$f":"IF($D6=1,\"\",MAX(W6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS6,0))","v":0.92755048076923075},{"$f":"IF($D6=1,\"\",MAX(X6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT6,0))","v":1.1266370192307691},{"$f":"IF($D6=1,\"\",MAX(Y6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU6,0))","v":1.3270841346153848},{"$f":"IF($D6=1,\"\",MAX(Z6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV6,0))","v":1.6666549999999998},{"$f":"IF($D6=1,\"\",MAX(AA6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW6,0))","v":1.6065096153846152},{"$f":"IF($D6=1,\"\",MAX(AB6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX6,0))","v":1.6771057692307692},{"$f":"IF($D6=1,\"\",MAX(AC6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY6,0))","v":1.50745},{"$f":"IF($D6=1,\"\",MAX(0,F6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB6-DV6))","v":0.242920673076923},{"$f":"IF($D6=1,\"\",MAX(0,G6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC6-DW6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,H6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD6-DX6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,I6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE6-DY6))","v":0.10224519230769225},{"$f":"IF($D6=1,\"\",MAX(0,J6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF6-DZ6))","v":0.18186249999999993},{"$f":"IF($D6=1,\"\",MAX(0,K6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG6-EA6))","v":0.16455048076923073},{"$f":"IF($D6=1,\"\",MAX(0,L6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH6-EB6))","v":0.50963701923076909},{"$f":"IF($D6=1,\"\",MAX(0,M6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI6-EC6))","v":0.43008413461538475},{"$f":"IF($D6=1,\"\",MAX(0,N6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ6-ED6))","v":0.39565499999999987},{"$f":"IF($D6=1,\"\",MAX(0,O6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK6-EE6))","v":0.59150961538461533},{"$f":"IF($D6=1,\"\",MAX(0,P6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL6-EF6))","v":0.31854629629629638},{"$f":"IF($D6=1,\"\",MAX(0,Q6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM6-EG6))","v":0.44096875000000013},{"$f":"IF($D6=1,\"\",MAX(0,R6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN6-EH6))","v":0.25659027777777788},{"$f":"IF($D6=1,\"\",MAX(0,S6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO6-EI6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,T6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP6-EJ6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,U6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ6-EK6))","v":0.10224519230769225},{"$f":"IF($D6=1,\"\",MAX(0,V6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR6-EL6))","v":0.18067968749999996},{"$f":"IF($D6=1,\"\",MAX(0,W6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS6-EM6))","v":0.16455048076923073},{"$f":"IF($D6=1,\"\",MAX(0,X6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT6-EN6))","v":0.50963701923076909},{"$f":"IF($D6=1,\"\",MAX(0,Y6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU6-EO6))","v":0.43008413461538475},{"$f":"IF($D6=1,\"\",MAX(0,Z6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV6-EP6))","v":0.39565499999999987},{"$f":"IF($D6=1,\"\",MAX(0,AA6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW6-EQ6))","v":0.59150961538461533},{"$f":"IF($D6=1,\"\",MAX(0,AB6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX6-ER6))","v":0.27310576923076924},{"$f":"IF($D6=1,\"\",MAX(0,AC6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY6-ES6))","v":0.47045000000000003},{"$f":"IF($D6=1,\"\",MAX(0,F6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX6))","v":1.1497473118279569},{"$f":"IF($D6=1,\"\",MAX(0,G6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY6))","v":0.88156171983356446},{"$f":"IF($D6=1,\"\",MAX(0,H6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ6))","v":0.94302956989247311},{"$f":"IF($D6=1,\"\",MAX(0,I6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA6))","v":1.0010013440860215},{"$f":"IF($D6=1,\"\",MAX(0,J6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB6))","v":1.0250933908045976},{"$f":"IF($D6=1,\"\",MAX(0,K6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC6))","v":0.95505383580080749},{"$f":"IF($D6=1,\"\",MAX(0,L6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD6))","v":1.1474180555555555},{"$f":"IF($D6=1,\"\",MAX(0,M6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE6))","v":1.2726545698924732},{"$f":"IF($D6=1,\"\",MAX(0,N6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF6))","v":1.6294902777777776},{"$f":"IF($D6=1,\"\",MAX(0,O6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG6))","v":1.5273911290322579},{"$f":"IF($D6=1,\"\",MAX(0,P6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH6))","v":1.6392701612903224},{"$f":"IF($D6=1,\"\",MAX(0,Q6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI6))","v":1.3960416666666666},{"$f":"IF($D6=1,\"\",MAX(0,R6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ6))","v":1.1497473118279569},{"$f":"IF($D6=1,\"\",MAX(0,S6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK6))","v":0.88156171983356446},{"$f":"IF($D6=1,\"\",MAX(0,T6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL6))","v":0.94302956989247311},{"$f":"IF($D6=1,\"\",MAX(0,U6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM6))","v":1.0010013440860215},{"$f":"IF($D6=1,\"\",MAX(0,V6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN6))","v":1.0250952380952381},{"$f":"IF($D6=1,\"\",MAX(0,W6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO6))","v":0.95505383580080749},{"$f":"IF($D6=1,\"\",MAX(0,X6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP6))","v":1.1474180555555555},{"$f":"IF($D6=1,\"\",MAX(0,Y6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ6))","v":1.2726545698924732},{"$f":"IF($D6=1,\"\",MAX(0,Z6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR6))","v":1.6294902777777776},{"$f":"IF($D6=1,\"\",MAX(0,AA6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS6))","v":1.5273911290322579},{"$f":"IF($D6=1,\"\",MAX(0,AB6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT6))","v":1.6392701612903224},{"$f":"IF($D6=1,\"\",MAX(0,AC6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU6))","v":1.3960416666666666},{"$f":"IF($D6=1,\"\",MAX(0,F6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX6-DV6))","v":0.23574731182795683},{"$f":"IF($D6=1,\"\",MAX(0,G6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY6-DW6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,H6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ6-DX6))","v":1.0295698924731589E-3},{"$f":"IF($D6=1,\"\",MAX(0,I6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA6-DY6))","v":0.12600134408602148},{"$f":"IF($D6=1,\"\",MAX(0,J6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB6-DZ6))","v":0.17909339080459763},{"$f":"IF($D6=1,\"\",MAX(0,K6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC6-EA6))","v":0.19205383580080748},{"$f":"IF($D6=1,\"\",MAX(0,L6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD6-EB6))","v":0.53041805555555555},{"$f":"IF($D6=1,\"\",MAX(0,M6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE6-EC6))","v":0.37565456989247314},{"$f":"IF($D6=1,\"\",MAX(0,N6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF6-ED6))","v":0.35849027777777764},{"$f":"IF($D6=1,\"\",MAX(0,O6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG6-EE6))","v":0.51239112903225803},{"$f":"IF($D6=1,\"\",MAX(0,P6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH6-EF6))","v":0.23527016129032252},{"$f":"IF($D6=1,\"\",MAX(0,Q6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI6-EG6))","v":0.3590416666666667},{"$f":"IF($D6=1,\"\",MAX(0,R6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ6-EH6))","v":0.23574731182795683},{"$f":"IF($D6=1,\"\",MAX(0,S6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK6-EI6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,T6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL6-EJ6))","v":1.0295698924731589E-3},{"$f":"IF($D6=1,\"\",MAX(0,U6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM6-EK6))","v":0.12600134408602148},{"$f":"IF($D6=1,\"\",MAX(0,V6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN6-EL6))","v":0.17909523809523809},{"$f":"IF($D6=1,\"\",MAX(0,W6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO6-EM6))","v":0.19205383580080748},{"$f":"IF($D6=1,\"\",MAX(0,X6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP6-EN6))","v":0.53041805555555555},{"$f":"IF($D6=1,\"\",MAX(0,Y6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ6-EO6))","v":0.37565456989247314},{"$f":"IF($D6=1,\"\",MAX(0,Z6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR6-EP6))","v":0.35849027777777764},{"$f":"IF($D6=1,\"\",MAX(0,AA6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS6-EQ6))","v":0.51239112903225803},{"$f":"IF($D6=1,\"\",MAX(0,AB6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT6-ER6))","v":0.23527016129032252},{"$f":"IF($D6=1,\"\",MAX(0,AC6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU6-ES6))","v":0.3590416666666667},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$FR6:$GO6)*1000/2","v":29978.002844110579},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$GP6:$HM6)*1000/2","v":139753.50047881744},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$ET6:$FQ6)*1000/2","v":142633.47294411057},{"$f":"IF(StagingTRM!$C9=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD6:BA6))/2","v":32184.355699695181},{"$f":"+IM6","v":139753.50047881744},{"$f":"+IL6-'Status Quo'!K5","v":0},{"$f":"+IO6-SUM('Demand Revenues'!CC6:CZ6)/2","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB7)))","v":220.45405769230769},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC7)))","v":242.0505},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD7)))","v":291.62099999999998},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE7)))","v":303.22921153846153},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF7)))","v":253.02},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG7)))","v":236.09603846153846},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH7)))","v":261.10249999999996},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI7)))","v":299.65555769230764},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ7)))","v":391.68999999999994},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK7)))","v":413.79094230769238},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL7)))","v":398.27494444444449},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM7)))","v":246.66608333333332},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN7)))","v":219.75703703703704},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO7)))","v":241.40649999999999},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP7)))","v":291.101},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ7)))","v":302.73621153846153},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR7)))","v":252.40310416666671},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS7)))","v":235.43703846153846},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT7)))","v":260.50549999999998},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU7)))","v":299.1555576923077},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV7)))","v":391.416},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW7)))","v":413.56994230769232},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX7)))","v":398.01421153846155},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY7)))","v":246.03000000000003},{"$f":"IF($E7=1,F7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":186.22299999999998},{"$f":"IF($E7=1,G7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":250.977},{"$f":"IF($E7=1,H7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":198.012},{"$f":"IF($E7=1,I7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":376.06299999999999},{"$f":"IF($E7=1,J7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":201},{"$f":"IF($E7=1,K7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":184.655},{"$f":"IF($E7=1,L7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":210.75399999999999},{"$f":"IF($E7=1,M7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":204.64099999999999},{"$f":"IF($E7=1,N7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":339.79700000000003},{"$f":"IF($E7=1,O7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":364.024},{"$f":"IF($E7=1,P7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":346.62800000000004},{"$f":"IF($E7=1,Q7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":218.476},{"$f":"IF($E7=1,R7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":183.155},{"$f":"IF($E7=1,S7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":182.613},{"$f":"IF($E7=1,T7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":224.53399999999999},{"$f":"IF($E7=1,U7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":251.09000000000003},{"$f":"IF($E7=1,V7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":199.77599999999998},{"$f":"IF($E7=1,W7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":183.47899999999998},{"$f":"IF($E7=1,X7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":209.631},{"$f":"IF($E7=1,Y7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":203.32999999999998},{"$f":"IF($E7=1,Z7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":338.517},{"$f":"IF($E7=1,AA7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":362.81200000000001},{"$f":"IF($E7=1,AB7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":345.75100000000003},{"$f":"IF($E7=1,AC7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":217.471},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":169.32024759615385},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":163.40342249999998},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":220.55135250000001},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":205.94085096153847},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":166.83275749999996},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":169.25096634615386},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":169.23122836538462},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":213.0034471153846},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":279.2534225},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":310.64993028846152},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":266.67416666666668},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":188.56923177083334},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":161.96715277777778},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":162.5819175},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":219.02976999999998},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":204.6284735576923},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":172.86913020833333},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":168.44944230769229},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":168.51254326923075},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":212.25583894230766},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":278.51730750000002},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":309.90953605769232},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":276.51671394230766},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":179.71908499999998},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.62037804878049},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":143.70442679127726},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":182.86401162790699},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":188.3401981707317},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":151.31029054054054},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":138.30108256880735},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":139.74029934210526},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":183.62261585365854},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":220.011565625},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":264.07864634146335},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":222.25547435897437},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":136.20380059523811},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":133.95078846153845},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":142.83791277258564},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":181.39144476744187},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":187.03533231707317},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":154.45977430555556},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":137.42767584097859},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":138.93960197368423},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":182.81325000000001},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":219.17694375000002},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":263.26889939024392},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":209.95213414634148},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":142.61761562499998},{"$f":"IF($D7=1,\"\",(BB7*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ7*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":150.93643413978495},{"$f":"IF($D7=1,\"\",(BC7*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA7*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":154.63313453536753},{"$f":"IF($D7=1,\"\",(BD7*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB7*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":203.12602284946237},{"$f":"IF($D7=1,\"\",(BE7*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC7*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":198.18142338709677},{"$f":"IF($D7=1,\"\",(BF7*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD7*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":160.23124856321837},{"$f":"IF($D7=1,\"\",(BG7*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE7*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":155.62968506056527},{"$f":"IF($D7=1,\"\",(BH7*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF7*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":156.77950277777776},{"$f":"IF($D7=1,\"\",(BI7*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG7*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":200.05060752688172},{"$f":"IF($D7=1,\"\",(BJ7*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH7*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":252.92370833333334},{"$f":"IF($D7=1,\"\",(BK7*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI7*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":290.11850403225799},{"$f":"IF($D7=1,\"\",(BL7*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ7*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":248.04697311827957},{"$f":"IF($D7=1,\"\",(BM7*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK7*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":164.13203055555556},{"$f":"IF($D7=1,\"\",(BN7*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL7*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":150.21835483870967},{"$f":"IF($D7=1,\"\",(BO7*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM7*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":153.79159084604714},{"$f":"IF($D7=1,\"\",(BP7*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN7*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":201.62710349462367},{"$f":"IF($D7=1,\"\",(BQ7*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO7*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":196.8723575268817},{"$f":"IF($D7=1,\"\",(BR7*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP7*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":164.97940624999998},{"$f":"IF($D7=1,\"\",(BS7*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ7*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":154.79652489905789},{"$f":"IF($D7=1,\"\",(BT7*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR7*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":156.02619027777777},{"$f":"IF($D7=1,\"\",(BU7*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS7*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":199.27577284946236},{"$f":"IF($D7=1,\"\",(BV7*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT7*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":252.14381250000002},{"$f":"IF($D7=1,\"\",(BW7*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU7*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":289.34753494623652},{"$f":"IF($D7=1,\"\",(BX7*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV7*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":247.17103897849458},{"$f":"IF($D7=1,\"\",(BY7*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW7*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":163.22954305555552},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":39.695999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":57.259},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":45.258000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":64.307000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":77.588999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":45.642000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":38.215000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":92.688999999999993},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":76.248999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":43.356000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":66.885999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":56.634999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":39.695999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":57.259},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":45.258000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":64.307000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":77.588999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":45.642000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":38.215000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":92.688999999999993},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":76.248999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":43.356000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":66.885999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":56.634999999999998},{"$f":"IF($D7=1,\"\",MAX(F7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB7,0))","v":51.133810096153837},{"$f":"IF($D7=1,\"\",MAX(G7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC7,0))","v":78.647077500000023},{"$f":"IF($D7=1,\"\",MAX(H7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD7,0))","v":71.069647499999974},{"$f":"IF($D7=1,\"\",MAX(I7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE7,0))","v":97.288360576923054},{"$f":"IF($D7=1,\"\",MAX(J7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF7,0))","v":86.187242500000053},{"$f":"IF($D7=1,\"\",MAX(K7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG7,0))","v":66.845072115384596},{"$f":"IF($D7=1,\"\",MAX(L7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH7,0))","v":91.87127163461534},{"$f":"IF($D7=1,\"\",MAX(M7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI7,0))","v":86.652110576923036},{"$f":"IF($D7=1,\"\",MAX(N7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ7,0))","v":112.43657749999994},{"$f":"IF($D7=1,\"\",MAX(O7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK7,0))","v":103.14101201923086},{"$f":"IF($D7=1,\"\",MAX(P7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL7,0))","v":131.60077777777781},{"$f":"IF($D7=1,\"\",MAX(Q7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM7,0))","v":58.096851562499978},{"$f":"IF($D7=1,\"\",MAX(R7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN7,0))","v":57.789884259259253},{"$f":"IF($D7=1,\"\",MAX(S7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO7,0))","v":78.824582499999991},{"$f":"IF($D7=1,\"\",MAX(T7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP7,0))","v":72.071230000000014},{"$f":"IF($D7=1,\"\",MAX(U7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ7,0))","v":98.10773798076923},{"$f":"IF($D7=1,\"\",MAX(V7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR7,0))","v":79.533973958333377},{"$f":"IF($D7=1,\"\",MAX(W7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS7,0))","v":66.987596153846169},{"$f":"IF($D7=1,\"\",MAX(X7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT7,0))","v":91.992956730769237},{"$f":"IF($D7=1,\"\",MAX(Y7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU7,0))","v":86.899718750000034},{"$f":"IF($D7=1,\"\",MAX(Z7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV7,0))","v":112.89869249999998},{"$f":"IF($D7=1,\"\",MAX(AA7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW7,0))","v":103.66040624999999},{"$f":"IF($D7=1,\"\",MAX(AB7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX7,0))","v":121.49749759615389},{"$f":"IF($D7=1,\"\",MAX(AC7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY7,0))","v":66.310915000000051},{"$f":"IF($D7=1,\"\",MAX(0,F7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB7-DV7))","v":11.437810096153839},{"$f":"IF($D7=1,\"\",MAX(0,G7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC7-DW7))","v":21.388077500000023},{"$f":"IF($D7=1,\"\",MAX(0,H7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD7-DX7))","v":25.811647499999971},{"$f":"IF($D7=1,\"\",MAX(0,I7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE7-DY7))","v":32.981360576923052},{"$f":"IF($D7=1,\"\",MAX(0,J7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF7-DZ7))","v":8.5982425000000546},{"$f":"IF($D7=1,\"\",MAX(0,K7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG7-EA7))","v":21.203072115384593},{"$f":"IF($D7=1,\"\",MAX(0,L7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH7-EB7))","v":53.656271634615337},{"$f":"IF($D7=1,\"\",MAX(0,M7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI7-EC7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,N7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ7-ED7))","v":36.187577499999946},{"$f":"IF($D7=1,\"\",MAX(0,O7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK7-EE7))","v":59.785012019230855},{"$f":"IF($D7=1,\"\",MAX(0,P7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL7-EF7))","v":64.714777777777812},{"$f":"IF($D7=1,\"\",MAX(0,Q7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM7-EG7))","v":1.4618515624999802},{"$f":"IF($D7=1,\"\",MAX(0,R7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN7-EH7))","v":18.093884259259255},{"$f":"IF($D7=1,\"\",MAX(0,S7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO7-EI7))","v":21.565582499999991},{"$f":"IF($D7=1,\"\",MAX(0,T7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP7-EJ7))","v":26.813230000000011},{"$f":"IF($D7=1,\"\",MAX(0,U7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ7-EK7))","v":33.800737980769227},{"$f":"IF($D7=1,\"\",MAX(0,V7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR7-EL7))","v":1.9449739583333781},{"$f":"IF($D7=1,\"\",MAX(0,W7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS7-EM7))","v":21.345596153846166},{"$f":"IF($D7=1,\"\",MAX(0,X7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT7-EN7))","v":53.777956730769233},{"$f":"IF($D7=1,\"\",MAX(0,Y7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU7-EO7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,Z7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV7-EP7))","v":36.649692499999986},{"$f":"IF($D7=1,\"\",MAX(0,AA7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW7-EQ7))","v":60.304406249999992},{"$f":"IF($D7=1,\"\",MAX(0,AB7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX7-ER7))","v":54.611497596153896},{"$f":"IF($D7=1,\"\",MAX(0,AC7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY7-ES7))","v":9.6759150000000531},{"$f":"IF($D7=1,\"\",MAX(0,F7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX7))","v":69.517623552522736},{"$f":"IF($D7=1,\"\",MAX(0,G7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY7))","v":87.417365464632468},{"$f":"IF($D7=1,\"\",MAX(0,H7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ7))","v":88.494977150537608},{"$f":"IF($D7=1,\"\",MAX(0,I7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA7))","v":105.04778815136476},{"$f":"IF($D7=1,\"\",MAX(0,J7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB7))","v":92.788751436781638},{"$f":"IF($D7=1,\"\",MAX(0,K7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC7))","v":80.46635340097319},{"$f":"IF($D7=1,\"\",MAX(0,L7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD7))","v":104.3229972222222},{"$f":"IF($D7=1,\"\",MAX(0,M7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE7))","v":99.604950165425919},{"$f":"IF($D7=1,\"\",MAX(0,N7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF7))","v":138.7662916666666},{"$f":"IF($D7=1,\"\",MAX(0,O7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG7))","v":123.67243827543439},{"$f":"IF($D7=1,\"\",MAX(0,P7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH7))","v":150.22797132616492},{"$f":"IF($D7=1,\"\",MAX(0,Q7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI7))","v":82.53405277777776},{"$f":"IF($D7=1,\"\",MAX(0,R7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ7))","v":69.538682198327365},{"$f":"IF($D7=1,\"\",MAX(0,S7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK7))","v":87.614909153952851},{"$f":"IF($D7=1,\"\",MAX(0,T7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL7))","v":89.473896505376331},{"$f":"IF($D7=1,\"\",MAX(0,U7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM7))","v":105.86385401157983},{"$f":"IF($D7=1,\"\",MAX(0,V7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN7))","v":87.423697916666725},{"$f":"IF($D7=1,\"\",MAX(0,W7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO7))","v":80.640513562480578},{"$f":"IF($D7=1,\"\",MAX(0,X7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP7))","v":104.47930972222221},{"$f":"IF($D7=1,\"\",MAX(0,Y7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ7))","v":99.879784842845339},{"$f":"IF($D7=1,\"\",MAX(0,Z7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR7))","v":139.27218749999997},{"$f":"IF($D7=1,\"\",MAX(0,AA7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS7))","v":124.22240736145579},{"$f":"IF($D7=1,\"\",MAX(0,AB7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT7))","v":150.84317255996697},{"$f":"IF($D7=1,\"\",MAX(0,AC7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU7))","v":82.800456944444505},{"$f":"IF($D7=1,\"\",MAX(0,F7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX7-DV7))","v":29.821623552522738},{"$f":"IF($D7=1,\"\",MAX(0,G7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY7-DW7))","v":30.158365464632467},{"$f":"IF($D7=1,\"\",MAX(0,H7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ7-DX7))","v":43.236977150537605},{"$f":"IF($D7=1,\"\",MAX(0,I7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA7-DY7))","v":40.740788151364754},{"$f":"IF($D7=1,\"\",MAX(0,J7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB7-DZ7))","v":15.199751436781639},{"$f":"IF($D7=1,\"\",MAX(0,K7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC7-EA7))","v":34.824353400973187},{"$f":"IF($D7=1,\"\",MAX(0,L7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD7-EB7))","v":66.107997222222195},{"$f":"IF($D7=1,\"\",MAX(0,M7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE7-EC7))","v":6.9159501654259259},{"$f":"IF($D7=1,\"\",MAX(0,N7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF7-ED7))","v":62.517291666666608},{"$f":"IF($D7=1,\"\",MAX(0,O7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG7-EE7))","v":80.316438275434393},{"$f":"IF($D7=1,\"\",MAX(0,P7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH7-EF7))","v":83.341971326164924},{"$f":"IF($D7=1,\"\",MAX(0,Q7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI7-EG7))","v":25.899052777777761},{"$f":"IF($D7=1,\"\",MAX(0,R7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ7-EH7))","v":29.842682198327367},{"$f":"IF($D7=1,\"\",MAX(0,S7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK7-EI7))","v":30.355909153952851},{"$f":"IF($D7=1,\"\",MAX(0,T7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL7-EJ7))","v":44.215896505376328},{"$f":"IF($D7=1,\"\",MAX(0,U7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM7-EK7))","v":41.55685401157983},{"$f":"IF($D7=1,\"\",MAX(0,V7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN7-EL7))","v":9.8346979166667268},{"$f":"IF($D7=1,\"\",MAX(0,W7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO7-EM7))","v":34.998513562480575},{"$f":"IF($D7=1,\"\",MAX(0,X7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP7-EN7))","v":66.264309722222208},{"$f":"IF($D7=1,\"\",MAX(0,Y7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ7-EO7))","v":7.1907848428453462},{"$f":"IF($D7=1,\"\",MAX(0,Z7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR7-EP7))","v":63.023187499999977},{"$f":"IF($D7=1,\"\",MAX(0,AA7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS7-EQ7))","v":80.866407361455799},{"$f":"IF($D7=1,\"\",MAX(0,AB7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT7-ER7))","v":83.957172559966978},{"$f":"IF($D7=1,\"\",MAX(0,AC7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU7-ES7))","v":26.165456944444507},3377835.3582954388,11706583.321499171,9882580.0412161108,{"$f":"IF(StagingTRM!$C10=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD7:BA7))/2","v":26086719.527601928},11706583.321499171,{"$f":"+IL7-'Status Quo'!K6","v":0},{"$f":"+IO7-SUM('Demand Revenues'!CC7:CZ7)/2","v":0}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB8)))","v":68.288999999999987},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC8)))","v":70.234999999999999},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD8)))","v":92.861999999999995},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE8)))","v":88.018999999999991},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF8)))","v":73.787999999999997},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG8)))","v":69.896999999999991},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH8)))","v":68},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI8)))","v":84.655999999999992},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ8)))","v":100.797},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK8)))","v":110.473},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL8)))","v":107.761},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM8)))","v":85.015999999999991},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN8)))","v":68.075999999999993},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO8)))","v":70.022000000000006},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP8)))","v":92.649000000000001},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ8)))","v":87.805999999999997},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR8)))","v":73.575000000000003},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS8)))","v":69.683999999999997},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT8)))","v":67.787000000000006},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU8)))","v":84.442999999999998},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV8)))","v":100.584},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW8)))","v":110.26},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX8)))","v":107.548},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY8)))","v":84.802999999999997},{"$f":"IF($E8=1,F8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":63.857999999999997},{"$f":"IF($E8=1,G8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":92.167999999999992},{"$f":"IF($E8=1,H8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":69.105999999999995},{"$f":"IF($E8=1,I8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":125.634},{"$f":"IF($E8=1,J8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":70.021000000000001},{"$f":"IF($E8=1,K8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":59.966000000000001},{"$f":"IF($E8=1,L8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":53.425000000000004},{"$f":"IF($E8=1,M8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":72.322999999999993},{"$f":"IF($E8=1,N8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":95.881},{"$f":"IF($E8=1,O8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":100.68199999999999},{"$f":"IF($E8=1,P8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":90.841999999999999},{"$f":"IF($E8=1,Q8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":82.691999999999993},{"$f":"IF($E8=1,R8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":62.013000000000005},{"$f":"IF($E8=1,S8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":57.042999999999999},{"$f":"IF($E8=1,T8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":85.088999999999999},{"$f":"IF($E8=1,U8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":87.713999999999999},{"$f":"IF($E8=1,V8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":69.658000000000001},{"$f":"IF($E8=1,W8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":59.602999999999994},{"$f":"IF($E8=1,X8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":53.061999999999998},{"$f":"IF($E8=1,Y8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":71.960999999999999},{"$f":"IF($E8=1,Z8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":95.518000000000001},{"$f":"IF($E8=1,AA8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":100.319},{"$f":"IF($E8=1,AB8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":90.478999999999999},{"$f":"IF($E8=1,AC8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":82.328999999999994},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.530149038461545},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.448284999999998},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.429262500000007},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.943788461538468},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.720429999999993},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.272288461538466},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.96349759615385},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.872836538461542},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.477177499999996},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.349704326923074},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.937467592592597},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.527942708333327},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.151671296296293},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.410310000000003},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.125945000000002},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.462745192307693},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.63822135416666},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.079838942307688},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.837533653846158},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.752408653846153},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.373699999999999},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.200932692307703},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.008399038461533},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.477995000000007},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.81254573170731},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.641788161993766},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.622886627906979},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.693167682926827},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.195719594594593},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.39719571865443},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.25184539473684},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.857085365853656},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.005825000000002},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.301987804878053},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.010256410256417},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.597812500000003},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.546737179487181},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.595130841121495},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.32866860465117},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.221536585365854},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.379031249999997},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.202489296636088},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.11980921052632},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.728481707317073},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.881021875000002},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.146722560975604},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.315204268292682},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.487650000000009},{"$f":"IF($D8=1,\"\",(BB8*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ8*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.246044354838709},{"$f":"IF($D8=1,\"\",(BC8*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA8*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.198790568654637},{"$f":"IF($D8=1,\"\",(BD8*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB8*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":59.282228494623659},{"$f":"IF($D8=1,\"\",(BE8*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC8*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":57.951579301075277},{"$f":"IF($D8=1,\"\",(BF8*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD8*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.49727729885057},{"$f":"IF($D8=1,\"\",(BG8*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE8*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.686615074024225},{"$f":"IF($D8=1,\"\",(BH8*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF8*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.396355555555559},{"$f":"IF($D8=1,\"\",(BI8*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG8*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.220731182795703},{"$f":"IF($D8=1,\"\",(BJ8*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH8*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.156576388888894},{"$f":"IF($D8=1,\"\",(BK8*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI8*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.360926075268807},{"$f":"IF($D8=1,\"\",(BL8*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ8*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.935733870967738},{"$f":"IF($D8=1,\"\",(BM8*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK8*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":61.960548611111115},{"$f":"IF($D8=1,\"\",(BN8*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL8*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.220569892473115},{"$f":"IF($D8=1,\"\",(BO8*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM8*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.156950069348127},{"$f":"IF($D8=1,\"\",(BP8*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN8*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":58.983118279569894},{"$f":"IF($D8=1,\"\",(BQ8*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO8*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":57.474685483870964},{"$f":"IF($D8=1,\"\",(BR8*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP8*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.098568452380945},{"$f":"IF($D8=1,\"\",(BS8*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ8*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.493172274562582},{"$f":"IF($D8=1,\"\",(BT8*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR8*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.267827777777782},{"$f":"IF($D8=1,\"\",(BU8*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS8*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.096698924731186},{"$f":"IF($D8=1,\"\",(BV8*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT8*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.043620833333335},{"$f":"IF($D8=1,\"\",(BW8*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU8*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.209291666666672},{"$f":"IF($D8=1,\"\",(BX8*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV8*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.767313172043004},{"$f":"IF($D8=1,\"\",(BY8*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW8*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":61.815619444444451},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":10.082000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":18.416},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":14.592000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":19.350999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":24.798999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":20.215},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":21.045999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":18.058},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":15.269},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":8.3559999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":10.484999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":12.275},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":10.082000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":18.416},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":14.592000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":19.350999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":24.798999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":20.215},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":21.045999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":18.058},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":15.269},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":8.3559999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":10.484999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":12.275},{"$f":"IF($D8=1,\"\",MAX(F8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB8,0))","v":9.7588509615384424},{"$f":"IF($D8=1,\"\",MAX(G8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC8,0))","v":18.786715000000001},{"$f":"IF($D8=1,\"\",MAX(H8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD8,0))","v":30.432737499999988},{"$f":"IF($D8=1,\"\",MAX(I8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE8,0))","v":29.075211538461524},{"$f":"IF($D8=1,\"\",MAX(J8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF8,0))","v":27.067570000000003},{"$f":"IF($D8=1,\"\",MAX(K8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG8,0))","v":21.624711538461526},{"$f":"IF($D8=1,\"\",MAX(L8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH8,0))","v":20.03650240384615},{"$f":"IF($D8=1,\"\",MAX(M8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI8,0))","v":21.78316346153845},{"$f":"IF($D8=1,\"\",MAX(N8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ8,0))","v":21.319822500000001},{"$f":"IF($D8=1,\"\",MAX(O8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK8,0))","v":26.123295673076925},{"$f":"IF($D8=1,\"\",MAX(P8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL8,0))","v":28.823532407407399},{"$f":"IF($D8=1,\"\",MAX(Q8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM8,0))","v":17.488057291666664},{"$f":"IF($D8=1,\"\",MAX(R8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN8,0))","v":11.924328703703701},{"$f":"IF($D8=1,\"\",MAX(S8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO8,0))","v":18.611690000000003},{"$f":"IF($D8=1,\"\",MAX(T8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP8,0))","v":30.523054999999999},{"$f":"IF($D8=1,\"\",MAX(U8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ8,0))","v":29.343254807692304},{"$f":"IF($D8=1,\"\",MAX(V8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR8,0))","v":24.936778645833343},{"$f":"IF($D8=1,\"\",MAX(W8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS8,0))","v":21.604161057692309},{"$f":"IF($D8=1,\"\",MAX(X8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT8,0))","v":19.949466346153848},{"$f":"IF($D8=1,\"\",MAX(Y8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU8,0))","v":21.690591346153845},{"$f":"IF($D8=1,\"\",MAX(Z8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV8,0))","v":21.210300000000004},{"$f":"IF($D8=1,\"\",MAX(AA8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW8,0))","v":26.059067307692303},{"$f":"IF($D8=1,\"\",MAX(AB8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX8,0))","v":25.539600961538468},{"$f":"IF($D8=1,\"\",MAX(AC8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY8,0))","v":20.32500499999999},{"$f":"IF($D8=1,\"\",MAX(0,F8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB8-DV8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,G8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC8-DW8))","v":0.37071500000000057},{"$f":"IF($D8=1,\"\",MAX(0,H8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD8-DX8))","v":15.840737499999987},{"$f":"IF($D8=1,\"\",MAX(0,I8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE8-DY8))","v":9.7242115384615246},{"$f":"IF($D8=1,\"\",MAX(0,J8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF8-DZ8))","v":2.268570000000004},{"$f":"IF($D8=1,\"\",MAX(0,K8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG8-EA8))","v":1.4097115384615257},{"$f":"IF($D8=1,\"\",MAX(0,L8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH8-EB8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,M8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI8-EC8))","v":3.7251634615384503},{"$f":"IF($D8=1,\"\",MAX(0,N8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ8-ED8))","v":6.0508225000000007},{"$f":"IF($D8=1,\"\",MAX(0,O8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK8-EE8))","v":17.767295673076923},{"$f":"IF($D8=1,\"\",MAX(0,P8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL8-EF8))","v":18.338532407407399},{"$f":"IF($D8=1,\"\",MAX(0,Q8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM8-EG8))","v":5.2130572916666633},{"$f":"IF($D8=1,\"\",MAX(0,R8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN8-EH8))","v":1.8423287037036999},{"$f":"IF($D8=1,\"\",MAX(0,S8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO8-EI8))","v":0.19569000000000258},{"$f":"IF($D8=1,\"\",MAX(0,T8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP8-EJ8))","v":15.931054999999999},{"$f":"IF($D8=1,\"\",MAX(0,U8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ8-EK8))","v":9.992254807692305},{"$f":"IF($D8=1,\"\",MAX(0,V8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR8-EL8))","v":0.13777864583334321},{"$f":"IF($D8=1,\"\",MAX(0,W8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS8-EM8))","v":1.3891610576923092},{"$f":"IF($D8=1,\"\",MAX(0,X8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT8-EN8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,Y8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU8-EO8))","v":3.6325913461538448},{"$f":"IF($D8=1,\"\",MAX(0,Z8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV8-EP8))","v":5.9413000000000036},{"$f":"IF($D8=1,\"\",MAX(0,AA8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW8-EQ8))","v":17.703067307692301},{"$f":"IF($D8=1,\"\",MAX(0,AB8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX8-ER8))","v":15.054600961538469},{"$f":"IF($D8=1,\"\",MAX(0,AC8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY8-ES8))","v":8.0500049999999899},{"$f":"IF($D8=1,\"\",MAX(0,F8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX8))","v":14.042955645161278},{"$f":"IF($D8=1,\"\",MAX(0,G8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY8))","v":20.036209431345362},{"$f":"IF($D8=1,\"\",MAX(0,H8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ8))","v":33.579771505376335},{"$f":"IF($D8=1,\"\",MAX(0,I8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA8))","v":30.067420698924714},{"$f":"IF($D8=1,\"\",MAX(0,J8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB8))","v":27.290722701149427},{"$f":"IF($D8=1,\"\",MAX(0,K8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC8))","v":24.210384925975767},{"$f":"IF($D8=1,\"\",MAX(0,L8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD8))","v":21.603644444444441},{"$f":"IF($D8=1,\"\",MAX(0,M8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE8))","v":24.435268817204289},{"$f":"IF($D8=1,\"\",MAX(0,N8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF8))","v":28.640423611111103},{"$f":"IF($D8=1,\"\",MAX(0,O8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG8))","v":30.112073924731192},{"$f":"IF($D8=1,\"\",MAX(0,P8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH8))","v":33.825266129032258},{"$f":"IF($D8=1,\"\",MAX(0,Q8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI8))","v":23.055451388888876},{"$f":"IF($D8=1,\"\",MAX(0,R8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ8))","v":13.855430107526878},{"$f":"IF($D8=1,\"\",MAX(0,S8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK8))","v":19.865049930651878},{"$f":"IF($D8=1,\"\",MAX(0,T8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL8))","v":33.665881720430107},{"$f":"IF($D8=1,\"\",MAX(0,U8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM8))","v":30.331314516129034},{"$f":"IF($D8=1,\"\",MAX(0,V8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN8))","v":25.476431547619057},{"$f":"IF($D8=1,\"\",MAX(0,W8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO8))","v":24.190827725437416},{"$f":"IF($D8=1,\"\",MAX(0,X8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP8))","v":21.519172222222224},{"$f":"IF($D8=1,\"\",MAX(0,Y8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ8))","v":24.346301075268812},{"$f":"IF($D8=1,\"\",MAX(0,Z8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR8))","v":28.540379166666668},{"$f":"IF($D8=1,\"\",MAX(0,AA8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS8))","v":30.050708333333333},{"$f":"IF($D8=1,\"\",MAX(0,AB8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT8))","v":33.780686827956998},{"$f":"IF($D8=1,\"\",MAX(0,AC8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU8))","v":22.987380555555546},{"$f":"IF($D8=1,\"\",MAX(0,F8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX8-DV8))","v":3.9609556451612775},{"$f":"IF($D8=1,\"\",MAX(0,G8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY8-DW8))","v":1.6202094313453621},{"$f":"IF($D8=1,\"\",MAX(0,H8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ8-DX8))","v":18.987771505376337},{"$f":"IF($D8=1,\"\",MAX(0,I8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA8-DY8))","v":10.716420698924715},{"$f":"IF($D8=1,\"\",MAX(0,J8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB8-DZ8))","v":2.4917227011494276},{"$f":"IF($D8=1,\"\",MAX(0,K8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC8-EA8))","v":3.9953849259757668},{"$f":"IF($D8=1,\"\",MAX(0,L8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD8-EB8))","v":0.55764444444444194},{"$f":"IF($D8=1,\"\",MAX(0,M8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE8-EC8))","v":6.3772688172042891},{"$f":"IF($D8=1,\"\",MAX(0,N8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF8-ED8))","v":13.371423611111103},{"$f":"IF($D8=1,\"\",MAX(0,O8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG8-EE8))","v":21.75607392473119},{"$f":"IF($D8=1,\"\",MAX(0,P8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH8-EF8))","v":23.340266129032258},{"$f":"IF($D8=1,\"\",MAX(0,Q8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI8-EG8))","v":10.780451388888876},{"$f":"IF($D8=1,\"\",MAX(0,R8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ8-EH8))","v":3.7734301075268775},{"$f":"IF($D8=1,\"\",MAX(0,S8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK8-EI8))","v":1.4490499306518778},{"$f":"IF($D8=1,\"\",MAX(0,T8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL8-EJ8))","v":19.073881720430109},{"$f":"IF($D8=1,\"\",MAX(0,U8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM8-EK8))","v":10.980314516129035},{"$f":"IF($D8=1,\"\",MAX(0,V8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN8-EL8))","v":0.67743154761905799},{"$f":"IF($D8=1,\"\",MAX(0,W8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO8-EM8))","v":3.9758277254374157},{"$f":"IF($D8=1,\"\",MAX(0,X8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP8-EN8))","v":0.47317222222222455},{"$f":"IF($D8=1,\"\",MAX(0,Y8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ8-EO8))","v":6.2883010752688122},{"$f":"IF($D8=1,\"\",MAX(0,Z8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR8-EP8))","v":13.271379166666668},{"$f":"IF($D8=1,\"\",MAX(0,AA8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS8-EQ8))","v":21.694708333333331},{"$f":"IF($D8=1,\"\",MAX(0,AB8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT8-ER8))","v":23.295686827956999},{"$f":"IF($D8=1,\"\",MAX(0,AC8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU8-ES8))","v":10.712380555555546},951474.23871330544,3054568.9610237344,2685257.5117301322,{"$f":"IF(StagingTRM!$C11=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD8:BA8))/2","v":8246144.647713854},3054568.9610237344,{"$f":"+IL8-'Status Quo'!K7","v":0},{"$f":"+IO8-SUM('Demand Revenues'!CC8:CZ8)/2","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB9)))","v":74.988},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC9)))","v":47.881999999999998},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD9)))","v":56.713000000000001},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE9)))","v":53.179000000000002},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF9)))","v":49.863999999999997},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG9)))","v":48.076000000000001},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH9)))","v":85.964000000000013},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI9)))","v":122.437},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ9)))","v":136.18199999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK9)))","v":133.375},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL9)))","v":125.765},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM9)))","v":104.59},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN9)))","v":75.35799999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO9)))","v":48.252000000000002},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP9)))","v":57.083000000000006},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ9)))","v":53.548999999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR9)))","v":50.234999999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS9)))","v":48.446000000000005},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT9)))","v":86.333999999999989},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU9)))","v":122.807},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV9)))","v":136.55200000000002},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW9)))","v":133.745},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX9)))","v":126.13500000000001},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY9)))","v":104.96},{"$f":"IF($E9=1,F9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":40.988999999999997},{"$f":"IF($E9=1,G9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.057000000000002},{"$f":"IF($E9=1,H9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.527999999999999},{"$f":"IF($E9=1,I9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":60.109999999999992},{"$f":"IF($E9=1,J9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.659999999999997},{"$f":"IF($E9=1,K9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.073},{"$f":"IF($E9=1,L9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":59.303999999999995},{"$f":"IF($E9=1,M9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":95.388000000000005},{"$f":"IF($E9=1,N9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":122.95800000000001},{"$f":"IF($E9=1,O9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":124.062},{"$f":"IF($E9=1,P9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":113.02000000000001},{"$f":"IF($E9=1,Q9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":91.911000000000001},{"$f":"IF($E9=1,R9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.645000000000003},{"$f":"IF($E9=1,S9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.521000000000001},{"$f":"IF($E9=1,T9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.314},{"$f":"IF($E9=1,U9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":40.312000000000005},{"$f":"IF($E9=1,V9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.901000000000003},{"$f":"IF($E9=1,W9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.268000000000001},{"$f":"IF($E9=1,X9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":59.491000000000007},{"$f":"IF($E9=1,Y9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":95.620999999999995},{"$f":"IF($E9=1,Z9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":123.27899999999998},{"$f":"IF($E9=1,AA9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":124.402},{"$f":"IF($E9=1,AB9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":113.33999999999999},{"$f":"IF($E9=1,AC9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":92.224999999999994},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.774177884615384},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.055765000000001},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.580202500000006},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.423432692307692},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.838507500000006},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.055668269230768},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.960781250000004},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.956185096153845},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":119.048655},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":112.09531730769231},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":97.404446759259258},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.519617187500003},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.504249999999999},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.9618325},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.485920000000007},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.316956730769235},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.470510416666663},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.962122596153847},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.867995192307703},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.846540865384611},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.96413249999999},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":111.98608413461537},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":101.30953365384615},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.978194999999999},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.837926829268291},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.807093457943925},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.870348837209299},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.440442073170729},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.479084459459465},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.623883792048929},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.563299342105267},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.005701219512204},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":101.87737812499999},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":106.62508536585365},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":90.892426282051289},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.605333333333334},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.298314102564099},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.686710280373831},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.729999999999997},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.313310975609753},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.51659027777778},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.48122018348624},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.440963815789473},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.882600609756096},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":101.746165625},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":106.50143902439025},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.995131097560972},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.199556250000001},{"$f":"IF($D9=1,\"\",(BB9*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ9*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.275400537634411},{"$f":"IF($D9=1,\"\",(BC9*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA9*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.609407766990294},{"$f":"IF($D9=1,\"\",(BD9*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB9*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.477797043010753},{"$f":"IF($D9=1,\"\",(BE9*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC9*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.108350806451611},{"$f":"IF($D9=1,\"\",(BF9*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD9*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.835074712643681},{"$f":"IF($D9=1,\"\",(BG9*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE9*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.66509825033647},{"$f":"IF($D9=1,\"\",(BH9*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF9*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.104066666666668},{"$f":"IF($D9=1,\"\",(BI9*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG9*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":83.214573924731184},{"$f":"IF($D9=1,\"\",(BJ9*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH9*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":111.41697638888888},{"$f":"IF($D9=1,\"\",(BK9*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI9*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":109.68370967741934},{"$f":"IF($D9=1,\"\",(BL9*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ9*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":94.673599462365587},{"$f":"IF($D9=1,\"\",(BM9*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK9*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.959618055555566},{"$f":"IF($D9=1,\"\",(BN9*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL9*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.159825268817201},{"$f":"IF($D9=1,\"\",(BO9*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM9*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.503699029126217},{"$f":"IF($D9=1,\"\",(BP9*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN9*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.362215053763443},{"$f":"IF($D9=1,\"\",(BQ9*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO9*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.992768817204308},{"$f":"IF($D9=1,\"\",(BR9*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP9*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.204544642857137},{"$f":"IF($D9=1,\"\",(BS9*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ9*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.549935397039029},{"$f":"IF($D9=1,\"\",(BT9*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR9*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.998804166666673},{"$f":"IF($D9=1,\"\",(BU9*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS9*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":83.098997311827944},{"$f":"IF($D9=1,\"\",(BV9*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT9*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":111.31170277777778},{"$f":"IF($D9=1,\"\",(BW9*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU9*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":109.56812231182795},{"$f":"IF($D9=1,\"\",(BX9*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV9*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":94.558022849462361},{"$f":"IF($D9=1,\"\",(BY9*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW9*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.854355555555557},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":11.759},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":8.4619999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":6.63},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":7.7210000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":11.914999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":10.442},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":15.145},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":25.015999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":15.09},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":6.4240000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":4.7549999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":14.824},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":11.759},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":8.4619999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":6.63},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":7.7210000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":11.914999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":10.442},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":15.145},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":25.015999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":15.09},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":6.4240000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":4.7549999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":14.824},{"$f":"IF($D9=1,\"\",MAX(F9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB9,0))","v":23.213822115384616},{"$f":"IF($D9=1,\"\",MAX(G9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC9,0))","v":13.826234999999997},{"$f":"IF($D9=1,\"\",MAX(H9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD9,0))","v":15.132797499999995},{"$f":"IF($D9=1,\"\",MAX(I9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE9,0))","v":13.75556730769231},{"$f":"IF($D9=1,\"\",MAX(J9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF9,0))","v":15.025492499999991},{"$f":"IF($D9=1,\"\",MAX(K9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG9,0))","v":18.020331730769232},{"$f":"IF($D9=1,\"\",MAX(L9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH9,0))","v":43.003218750000009},{"$f":"IF($D9=1,\"\",MAX(M9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI9,0))","v":37.480814903846152},{"$f":"IF($D9=1,\"\",MAX(N9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ9,0))","v":17.133344999999991},{"$f":"IF($D9=1,\"\",MAX(O9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK9,0))","v":21.279682692307688},{"$f":"IF($D9=1,\"\",MAX(P9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL9,0))","v":28.360553240740742},{"$f":"IF($D9=1,\"\",MAX(Q9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM9,0))","v":25.0703828125},{"$f":"IF($D9=1,\"\",MAX(R9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN9,0))","v":25.853749999999991},{"$f":"IF($D9=1,\"\",MAX(S9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO9,0))","v":14.290167500000003},{"$f":"IF($D9=1,\"\",MAX(T9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP9,0))","v":15.597079999999998},{"$f":"IF($D9=1,\"\",MAX(U9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ9,0))","v":14.232043269230765},{"$f":"IF($D9=1,\"\",MAX(V9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR9,0))","v":14.764489583333336},{"$f":"IF($D9=1,\"\",MAX(W9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS9,0))","v":18.483877403846158},{"$f":"IF($D9=1,\"\",MAX(X9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT9,0))","v":43.466004807692286},{"$f":"IF($D9=1,\"\",MAX(Y9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU9,0))","v":37.960459134615391},{"$f":"IF($D9=1,\"\",MAX(Z9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV9,0))","v":17.58786750000003},{"$f":"IF($D9=1,\"\",MAX(AA9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW9,0))","v":21.758915865384637},{"$f":"IF($D9=1,\"\",MAX(AB9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX9,0))","v":24.82546634615386},{"$f":"IF($D9=1,\"\",MAX(AC9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY9,0))","v":28.981804999999994},{"$f":"IF($D9=1,\"\",MAX(0,F9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB9-DV9))","v":11.454822115384616},{"$f":"IF($D9=1,\"\",MAX(0,G9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC9-DW9))","v":5.3642349999999972},{"$f":"IF($D9=1,\"\",MAX(0,H9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD9-DX9))","v":8.5027974999999962},{"$f":"IF($D9=1,\"\",MAX(0,I9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE9-DY9))","v":6.0345673076923099},{"$f":"IF($D9=1,\"\",MAX(0,J9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF9-DZ9))","v":3.1104924999999923},{"$f":"IF($D9=1,\"\",MAX(0,K9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG9-EA9))","v":7.5783317307692322},{"$f":"IF($D9=1,\"\",MAX(0,L9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH9-EB9))","v":27.85821875000001},{"$f":"IF($D9=1,\"\",MAX(0,M9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI9-EC9))","v":12.464814903846154},{"$f":"IF($D9=1,\"\",MAX(0,N9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ9-ED9))","v":2.0433449999999915},{"$f":"IF($D9=1,\"\",MAX(0,O9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK9-EE9))","v":14.855682692307688},{"$f":"IF($D9=1,\"\",MAX(0,P9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL9-EF9))","v":23.605553240740743},{"$f":"IF($D9=1,\"\",MAX(0,Q9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM9-EG9))","v":10.2463828125},{"$f":"IF($D9=1,\"\",MAX(0,R9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN9-EH9))","v":14.094749999999991},{"$f":"IF($D9=1,\"\",MAX(0,S9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO9-EI9))","v":5.8281675000000028},{"$f":"IF($D9=1,\"\",MAX(0,T9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP9-EJ9))","v":8.9670799999999993},{"$f":"IF($D9=1,\"\",MAX(0,U9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ9-EK9))","v":6.5110432692307647},{"$f":"IF($D9=1,\"\",MAX(0,V9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR9-EL9))","v":2.8494895833333374},{"$f":"IF($D9=1,\"\",MAX(0,W9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS9-EM9))","v":8.0418774038461578},{"$f":"IF($D9=1,\"\",MAX(0,X9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT9-EN9))","v":28.321004807692287},{"$f":"IF($D9=1,\"\",MAX(0,Y9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU9-EO9))","v":12.944459134615393},{"$f":"IF($D9=1,\"\",MAX(0,Z9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV9-EP9))","v":2.4978675000000301},{"$f":"IF($D9=1,\"\",MAX(0,AA9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW9-EQ9))","v":15.334915865384637},{"$f":"IF($D9=1,\"\",MAX(0,AB9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX9-ER9))","v":20.070466346153861},{"$f":"IF($D9=1,\"\",MAX(0,AC9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY9-ES9))","v":14.157804999999994},{"$f":"IF($D9=1,\"\",MAX(0,F9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX9))","v":26.712599462365588},{"$f":"IF($D9=1,\"\",MAX(0,G9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY9))","v":15.272592233009703},{"$f":"IF($D9=1,\"\",MAX(0,H9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ9))","v":18.235202956989248},{"$f":"IF($D9=1,\"\",MAX(0,I9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA9))","v":15.070649193548391},{"$f":"IF($D9=1,\"\",MAX(0,J9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB9))","v":16.028925287356316},{"$f":"IF($D9=1,\"\",MAX(0,K9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC9))","v":20.41090174966353},{"$f":"IF($D9=1,\"\",MAX(0,L9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD9))","v":44.859933333333345},{"$f":"IF($D9=1,\"\",MAX(0,M9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE9))","v":39.222426075268814},{"$f":"IF($D9=1,\"\",MAX(0,N9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF9))","v":24.765023611111104},{"$f":"IF($D9=1,\"\",MAX(0,O9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG9))","v":23.691290322580656},{"$f":"IF($D9=1,\"\",MAX(0,P9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH9))","v":31.091400537634414},{"$f":"IF($D9=1,\"\",MAX(0,Q9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI9))","v":30.630381944444437},{"$f":"IF($D9=1,\"\",MAX(0,R9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ9))","v":27.198174731182789},{"$f":"IF($D9=1,\"\",MAX(0,S9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK9))","v":15.748300970873785},{"$f":"IF($D9=1,\"\",MAX(0,T9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL9))","v":18.720784946236563},{"$f":"IF($D9=1,\"\",MAX(0,U9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM9))","v":15.556231182795692},{"$f":"IF($D9=1,\"\",MAX(0,V9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN9))","v":16.030455357142863},{"$f":"IF($D9=1,\"\",MAX(0,W9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO9))","v":20.896064602960976},{"$f":"IF($D9=1,\"\",MAX(0,X9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP9))","v":45.335195833333316},{"$f":"IF($D9=1,\"\",MAX(0,Y9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ9))","v":39.708002688172058},{"$f":"IF($D9=1,\"\",MAX(0,Z9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR9))","v":25.240297222222239},{"$f":"IF($D9=1,\"\",MAX(0,AA9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS9))","v":24.176877688172056},{"$f":"IF($D9=1,\"\",MAX(0,AB9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT9))","v":31.576977150537644},{"$f":"IF($D9=1,\"\",MAX(0,AC9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU9))","v":31.105644444444437},{"$f":"IF($D9=1,\"\",MAX(0,F9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX9-DV9))","v":14.953599462365588},{"$f":"IF($D9=1,\"\",MAX(0,G9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY9-DW9))","v":6.8105922330097037},{"$f":"IF($D9=1,\"\",MAX(0,H9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ9-DX9))","v":11.605202956989249},{"$f":"IF($D9=1,\"\",MAX(0,I9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA9-DY9))","v":7.349649193548391},{"$f":"IF($D9=1,\"\",MAX(0,J9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB9-DZ9))","v":4.1139252873563166},{"$f":"IF($D9=1,\"\",MAX(0,K9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC9-EA9))","v":9.9689017496635302},{"$f":"IF($D9=1,\"\",MAX(0,L9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD9-EB9))","v":29.714933333333345},{"$f":"IF($D9=1,\"\",MAX(0,M9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE9-EC9))","v":14.206426075268816},{"$f":"IF($D9=1,\"\",MAX(0,N9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF9-ED9))","v":9.6750236111111043},{"$f":"IF($D9=1,\"\",MAX(0,O9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG9-EE9))","v":17.267290322580656},{"$f":"IF($D9=1,\"\",MAX(0,P9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH9-EF9))","v":26.336400537634415},{"$f":"IF($D9=1,\"\",MAX(0,Q9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI9-EG9))","v":15.806381944444437},{"$f":"IF($D9=1,\"\",MAX(0,R9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ9-EH9))","v":15.439174731182788},{"$f":"IF($D9=1,\"\",MAX(0,S9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK9-EI9))","v":7.2863009708737856},{"$f":"IF($D9=1,\"\",MAX(0,T9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL9-EJ9))","v":12.090784946236564},{"$f":"IF($D9=1,\"\",MAX(0,U9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM9-EK9))","v":7.8352311827956918},{"$f":"IF($D9=1,\"\",MAX(0,V9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN9-EL9))","v":4.1154553571428636},{"$f":"IF($D9=1,\"\",MAX(0,W9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO9-EM9))","v":10.454064602960976},{"$f":"IF($D9=1,\"\",MAX(0,X9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP9-EN9))","v":30.190195833333316},{"$f":"IF($D9=1,\"\",MAX(0,Y9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ9-EO9))","v":14.69200268817206},{"$f":"IF($D9=1,\"\",MAX(0,Z9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR9-EP9))","v":10.150297222222239},{"$f":"IF($D9=1,\"\",MAX(0,AA9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS9-EQ9))","v":17.752877688172056},{"$f":"IF($D9=1,\"\",MAX(0,AB9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT9-ER9))","v":26.821977150537645},{"$f":"IF($D9=1,\"\",MAX(0,AC9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU9-ES9))","v":16.281644444444439},1319204.4638730634,2783550.1876179469,2462413.4938730635,{"$f":"IF(StagingTRM!$C12=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD9:BA9))/2","v":7352346.4617307307},2783550.1876179469,{"$f":"+IL9-'Status Quo'!K8","v":0},{"$f":"+IO9-SUM('Demand Revenues'!CC9:CZ9)/2","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB10)))","v":26.059000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC10)))","v":28.802000000000003},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD10)))","v":32.344999999999999},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE10)))","v":32.309999999999995},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF10)))","v":31.329000000000004},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG10)))","v":31.153000000000002},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH10)))","v":28.841000000000005},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI10)))","v":25.672000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ10)))","v":23.909000000000002},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK10)))","v":23.657},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL10)))","v":24.195},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM10)))","v":23.713000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN10)))","v":26.064},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO10)))","v":28.807000000000002},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP10)))","v":32.35},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ10)))","v":32.314999999999998},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR10)))","v":31.334000000000003},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS10)))","v":31.158000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT10)))","v":28.846000000000004},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU10)))","v":25.677},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV10)))","v":23.914000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW10)))","v":23.661999999999999},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX10)))","v":24.2},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY10)))","v":23.718},{"$f":"IF($E10=1,F10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.277000000000001},{"$f":"IF($E10=1,G10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.472999999999999},{"$f":"IF($E10=1,H10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.218},{"$f":"IF($E10=1,I10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.439},{"$f":"IF($E10=1,J10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.027000000000005},{"$f":"IF($E10=1,K10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.798999999999999},{"$f":"IF($E10=1,L10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.988},{"$f":"IF($E10=1,M10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.797000000000001},{"$f":"IF($E10=1,N10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.632000000000001},{"$f":"IF($E10=1,O10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.091000000000001},{"$f":"IF($E10=1,P10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.834},{"$f":"IF($E10=1,Q10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.789000000000001},{"$f":"IF($E10=1,R10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.306999999999999},{"$f":"IF($E10=1,S10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.591999999999999},{"$f":"IF($E10=1,T10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.941000000000003},{"$f":"IF($E10=1,U10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.478999999999999},{"$f":"IF($E10=1,V10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.032000000000004},{"$f":"IF($E10=1,W10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.803999999999998},{"$f":"IF($E10=1,X10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.992999999999999},{"$f":"IF($E10=1,Y10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.802},{"$f":"IF($E10=1,Z10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.637},{"$f":"IF($E10=1,AA10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.096},{"$f":"IF($E10=1,AB10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.838999999999999},{"$f":"IF($E10=1,AC10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.794},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.955079326923077},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.705895000000002},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.029732500000001},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.463100961538462},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.814530000000005},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.466814903846153},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.732064903846151},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.940874999999998},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.010582500000002},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.688163461538462},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.696189814814812},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.501304687499999},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.691189814814813},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.710895000000004},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.0347325},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.468100961538461},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.892796874999998},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.471814903846152},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.73706490384615},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.945874999999997},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.015582500000004},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.693163461538465},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.960177884615383},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.213772500000001},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.30227743902439},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.754806853582554},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.510869186046513},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.189521341463415},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.420662162162159},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.732776758409788},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.307631578947367},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.849612804878051},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.508396874999999},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.885576219512195},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.595875000000001},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.533824404761907},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.338413461538458},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.759806853582552},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.515869186046512},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.194521341463414},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.438663194444445},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.737776758409789},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.312631578947366},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.85461280487805},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.513396875},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.890576219512194},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.569978658536584},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.55611875},{"$f":"IF($D10=1,\"\",(BB10*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ10*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.022123655913976},{"$f":"IF($D10=1,\"\",(BC10*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA10*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.056381414701804},{"$f":"IF($D10=1,\"\",(BD10*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB10*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.015634408602153},{"$f":"IF($D10=1,\"\",(BE10*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC10*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.256469086021504},{"$f":"IF($D10=1,\"\",(BF10*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD10*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.095298850574714},{"$f":"IF($D10=1,\"\",(BG10*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE10*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.503113055181696},{"$f":"IF($D10=1,\"\",(BH10*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF10*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.019526388888885},{"$f":"IF($D10=1,\"\",(BI10*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG10*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.255479838709679},{"$f":"IF($D10=1,\"\",(BJ10*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH10*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.120722222222224},{"$f":"IF($D10=1,\"\",(BK10*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI10*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.689173387096773},{"$f":"IF($D10=1,\"\",(BL10*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ10*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.137993279569891},{"$f":"IF($D10=1,\"\",(BM10*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK10*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.249813888888891},{"$f":"IF($D10=1,\"\",(BN10*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL10*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.027122311827956},{"$f":"IF($D10=1,\"\",(BO10*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM10*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.061381414701806},{"$f":"IF($D10=1,\"\",(BP10*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN10*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.020634408602149},{"$f":"IF($D10=1,\"\",(BQ10*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO10*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.261469086021506},{"$f":"IF($D10=1,\"\",(BR10*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP10*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.126739583333329},{"$f":"IF($D10=1,\"\",(BS10*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ10*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.508113055181695},{"$f":"IF($D10=1,\"\",(BT10*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR10*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.024526388888887},{"$f":"IF($D10=1,\"\",(BU10*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS10*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.260479838709676},{"$f":"IF($D10=1,\"\",(BV10*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT10*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.125722222222226},{"$f":"IF($D10=1,\"\",(BW10*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU10*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.694173387096777},{"$f":"IF($D10=1,\"\",(BX10*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV10*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.14299327956989},{"$f":"IF($D10=1,\"\",(BY10*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW10*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.254815277777778},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.8780000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.7320000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":7.0350000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.4370000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":6.3040000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.2709999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":6.4770000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":4.7370000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":2.8849999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":2.9420000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":1.8779999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":3.9340000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.8780000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.7320000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":7.0350000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.4370000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":6.3040000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.2709999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":6.4770000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":4.7370000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":2.8849999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":2.9420000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":1.8779999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":3.9340000000000002},{"$f":"IF($D10=1,\"\",MAX(F10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB10,0))","v":6.1039206730769244},{"$f":"IF($D10=1,\"\",MAX(G10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC10,0))","v":9.0961050000000014},{"$f":"IF($D10=1,\"\",MAX(H10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD10,0))","v":9.3152674999999974},{"$f":"IF($D10=1,\"\",MAX(I10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE10,0))","v":7.8468990384615331},{"$f":"IF($D10=1,\"\",MAX(J10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF10,0))","v":8.5144699999999993},{"$f":"IF($D10=1,\"\",MAX(K10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG10,0))","v":8.6861850961538494},{"$f":"IF($D10=1,\"\",MAX(L10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH10,0))","v":8.1089350961538536},{"$f":"IF($D10=1,\"\",MAX(M10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI10,0))","v":7.7311250000000022},{"$f":"IF($D10=1,\"\",MAX(N10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ10,0))","v":4.8984175000000008},{"$f":"IF($D10=1,\"\",MAX(O10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK10,0))","v":4.9688365384615381},{"$f":"IF($D10=1,\"\",MAX(P10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL10,0))","v":5.4988101851851887},{"$f":"IF($D10=1,\"\",MAX(Q10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM10,0))","v":5.2116953125000016},{"$f":"IF($D10=1,\"\",MAX(R10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN10,0))","v":6.3728101851851875},{"$f":"IF($D10=1,\"\",MAX(S10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO10,0))","v":9.0961049999999979},{"$f":"IF($D10=1,\"\",MAX(T10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP10,0))","v":9.3152675000000009},{"$f":"IF($D10=1,\"\",MAX(U10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ10,0))","v":7.8468990384615367},{"$f":"IF($D10=1,\"\",MAX(V10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR10,0))","v":8.4412031250000048},{"$f":"IF($D10=1,\"\",MAX(W10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS10,0))","v":8.6861850961538494},{"$f":"IF($D10=1,\"\",MAX(X10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT10,0))","v":8.1089350961538536},{"$f":"IF($D10=1,\"\",MAX(Y10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU10,0))","v":7.7311250000000022},{"$f":"IF($D10=1,\"\",MAX(Z10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV10,0))","v":4.8984174999999972},{"$f":"IF($D10=1,\"\",MAX(AA10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW10,0))","v":4.9688365384615345},{"$f":"IF($D10=1,\"\",MAX(AB10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX10,0))","v":5.2398221153846158},{"$f":"IF($D10=1,\"\",MAX(AC10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY10,0))","v":5.5042274999999989},{"$f":"IF($D10=1,\"\",MAX(0,F10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB10-DV10))","v":0.22592067307692432},{"$f":"IF($D10=1,\"\",MAX(0,G10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC10-DW10))","v":3.3641050000000012},{"$f":"IF($D10=1,\"\",MAX(0,H10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD10-DX10))","v":2.2802674999999972},{"$f":"IF($D10=1,\"\",MAX(0,I10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE10-DY10))","v":2.4098990384615329},{"$f":"IF($D10=1,\"\",MAX(0,J10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF10-DZ10))","v":2.210469999999999},{"$f":"IF($D10=1,\"\",MAX(0,K10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG10-EA10))","v":3.4151850961538495},{"$f":"IF($D10=1,\"\",MAX(0,L10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH10-EB10))","v":1.6319350961538532},{"$f":"IF($D10=1,\"\",MAX(0,M10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI10-EC10))","v":2.9941250000000021},{"$f":"IF($D10=1,\"\",MAX(0,N10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ10-ED10))","v":2.013417500000001},{"$f":"IF($D10=1,\"\",MAX(0,O10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK10-EE10))","v":2.0268365384615379},{"$f":"IF($D10=1,\"\",MAX(0,P10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL10-EF10))","v":3.6208101851851886},{"$f":"IF($D10=1,\"\",MAX(0,Q10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM10-EG10))","v":1.2776953125000015},{"$f":"IF($D10=1,\"\",MAX(0,R10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN10-EH10))","v":0.49481018518518738},{"$f":"IF($D10=1,\"\",MAX(0,S10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO10-EI10))","v":3.3641049999999977},{"$f":"IF($D10=1,\"\",MAX(0,T10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP10-EJ10))","v":2.2802675000000008},{"$f":"IF($D10=1,\"\",MAX(0,U10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ10-EK10))","v":2.4098990384615364},{"$f":"IF($D10=1,\"\",MAX(0,V10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR10-EL10))","v":2.1372031250000045},{"$f":"IF($D10=1,\"\",MAX(0,W10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS10-EM10))","v":3.4151850961538495},{"$f":"IF($D10=1,\"\",MAX(0,X10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT10-EN10))","v":1.6319350961538532},{"$f":"IF($D10=1,\"\",MAX(0,Y10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU10-EO10))","v":2.9941250000000021},{"$f":"IF($D10=1,\"\",MAX(0,Z10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV10-EP10))","v":2.0134174999999974},{"$f":"IF($D10=1,\"\",MAX(0,AA10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW10-EQ10))","v":2.0268365384615343},{"$f":"IF($D10=1,\"\",MAX(0,AB10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX10-ER10))","v":3.3618221153846157},{"$f":"IF($D10=1,\"\",MAX(0,AC10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY10-ES10))","v":1.5702274999999988},{"$f":"IF($D10=1,\"\",MAX(0,F10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX10))","v":9.0368763440860249},{"$f":"IF($D10=1,\"\",MAX(0,G10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY10))","v":11.7456185852982},{"$f":"IF($D10=1,\"\",MAX(0,H10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ10))","v":12.329365591397845},{"$f":"IF($D10=1,\"\",MAX(0,I10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA10))","v":11.053530913978491},{"$f":"IF($D10=1,\"\",MAX(0,J10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB10))","v":11.23370114942529},{"$f":"IF($D10=1,\"\",MAX(0,K10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC10))","v":11.649886944818306},{"$f":"IF($D10=1,\"\",MAX(0,L10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD10))","v":10.82147361111112},{"$f":"IF($D10=1,\"\",MAX(0,M10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE10))","v":10.416520161290322},{"$f":"IF($D10=1,\"\",MAX(0,N10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF10))","v":7.788277777777779},{"$f":"IF($D10=1,\"\",MAX(0,O10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG10))","v":7.9678266129032274},{"$f":"IF($D10=1,\"\",MAX(0,P10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH10))","v":8.0570067204301097},{"$f":"IF($D10=1,\"\",MAX(0,Q10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI10))","v":8.46318611111111},{"$f":"IF($D10=1,\"\",MAX(0,R10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ10))","v":9.0368776881720443},{"$f":"IF($D10=1,\"\",MAX(0,S10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK10))","v":11.745618585298196},{"$f":"IF($D10=1,\"\",MAX(0,T10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL10))","v":12.329365591397853},{"$f":"IF($D10=1,\"\",MAX(0,U10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM10))","v":11.053530913978491},{"$f":"IF($D10=1,\"\",MAX(0,V10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN10))","v":11.207260416666674},{"$f":"IF($D10=1,\"\",MAX(0,W10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO10))","v":11.649886944818306},{"$f":"IF($D10=1,\"\",MAX(0,X10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP10))","v":10.821473611111116},{"$f":"IF($D10=1,\"\",MAX(0,Y10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ10))","v":10.416520161290324},{"$f":"IF($D10=1,\"\",MAX(0,Z10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR10))","v":7.7882777777777754},{"$f":"IF($D10=1,\"\",MAX(0,AA10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS10))","v":7.967826612903222},{"$f":"IF($D10=1,\"\",MAX(0,AB10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT10))","v":8.0570067204301097},{"$f":"IF($D10=1,\"\",MAX(0,AC10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU10))","v":8.4631847222222216},{"$f":"IF($D10=1,\"\",MAX(0,F10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX10-DV10))","v":3.1588763440860248},{"$f":"IF($D10=1,\"\",MAX(0,G10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY10-DW10))","v":6.0136185852981994},{"$f":"IF($D10=1,\"\",MAX(0,H10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ10-DX10))","v":5.2943655913978453},{"$f":"IF($D10=1,\"\",MAX(0,I10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA10-DY10))","v":5.6165309139784911},{"$f":"IF($D10=1,\"\",MAX(0,J10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB10-DZ10))","v":4.9297011494252896},{"$f":"IF($D10=1,\"\",MAX(0,K10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC10-EA10))","v":6.3788869448183059},{"$f":"IF($D10=1,\"\",MAX(0,L10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD10-EB10))","v":4.3444736111111197},{"$f":"IF($D10=1,\"\",MAX(0,M10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE10-EC10))","v":5.6795201612903217},{"$f":"IF($D10=1,\"\",MAX(0,N10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF10-ED10))","v":4.9032777777777792},{"$f":"IF($D10=1,\"\",MAX(0,O10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG10-EE10))","v":5.0258266129032272},{"$f":"IF($D10=1,\"\",MAX(0,P10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH10-EF10))","v":6.1790067204301096},{"$f":"IF($D10=1,\"\",MAX(0,Q10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI10-EG10))","v":4.5291861111111098},{"$f":"IF($D10=1,\"\",MAX(0,R10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ10-EH10))","v":3.1588776881720442},{"$f":"IF($D10=1,\"\",MAX(0,S10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK10-EI10))","v":6.0136185852981958},{"$f":"IF($D10=1,\"\",MAX(0,T10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL10-EJ10))","v":5.2943655913978525},{"$f":"IF($D10=1,\"\",MAX(0,U10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM10-EK10))","v":5.6165309139784911},{"$f":"IF($D10=1,\"\",MAX(0,V10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN10-EL10))","v":4.903260416666674},{"$f":"IF($D10=1,\"\",MAX(0,W10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO10-EM10))","v":6.3788869448183059},{"$f":"IF($D10=1,\"\",MAX(0,X10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP10-EN10))","v":4.3444736111111162},{"$f":"IF($D10=1,\"\",MAX(0,Y10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ10-EO10))","v":5.6795201612903234},{"$f":"IF($D10=1,\"\",MAX(0,Z10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR10-EP10))","v":4.9032777777777756},{"$f":"IF($D10=1,\"\",MAX(0,AA10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS10-EQ10))","v":5.0258266129032219},{"$f":"IF($D10=1,\"\",MAX(0,AB10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT10-ER10))","v":6.1790067204301096},{"$f":"IF($D10=1,\"\",MAX(0,AC10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU10-ES10))","v":4.5291847222222215},263375.81212852127,1141474.7956271211,810169.18212852126,{"$f":"IF(StagingTRM!$C13=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD10:BA10))/2","v":2474995.2646441292},1141474.7956271211,{"$f":"+IL10-'Status Quo'!K9","v":0},{"$f":"+IO10-SUM('Demand Revenues'!CC10:CZ10)/2","v":0}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB11)))","v":25.103999999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC11)))","v":29.92},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD11)))","v":33.817999999999998},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE11)))","v":31.158000000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF11)))","v":34.933999999999997},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG11)))","v":29.609000000000002},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH11)))","v":26.622},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI11)))","v":25.475999999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ11)))","v":31.052999999999997},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK11)))","v":32.595999999999997},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL11)))","v":34.259},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM11)))","v":30.219000000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN11)))","v":25.26},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO11)))","v":30.085999999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP11)))","v":33.691000000000003},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ11)))","v":31.024999999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR11)))","v":34.808999999999997},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS11)))","v":29.474000000000004},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT11)))","v":26.481000000000002},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU11)))","v":25.332000000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV11)))","v":30.985999999999997},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW11)))","v":32.535000000000004},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX11)))","v":34.204999999999998},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY11)))","v":30.149000000000001},{"$f":"IF($E11=1,F11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.106999999999999},{"$f":"IF($E11=1,G11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.180999999999997},{"$f":"IF($E11=1,H11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":25.244},{"$f":"IF($E11=1,I11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.467999999999996},{"$f":"IF($E11=1,J11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.223999999999997},{"$f":"IF($E11=1,K11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.796999999999997},{"$f":"IF($E11=1,L11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.5},{"$f":"IF($E11=1,M11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.206000000000003},{"$f":"IF($E11=1,N11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.318999999999996},{"$f":"IF($E11=1,O11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.89},{"$f":"IF($E11=1,P11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.372},{"$f":"IF($E11=1,Q11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.222000000000001},{"$f":"IF($E11=1,R11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.071000000000002},{"$f":"IF($E11=1,S11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":25.734999999999999},{"$f":"IF($E11=1,T11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.314999999999998},{"$f":"IF($E11=1,U11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.286000000000001},{"$f":"IF($E11=1,V11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.189999999999998},{"$f":"IF($E11=1,W11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.754999999999999},{"$f":"IF($E11=1,X11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.440999999999999},{"$f":"IF($E11=1,Y11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.363},{"$f":"IF($E11=1,Z11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.500999999999998},{"$f":"IF($E11=1,AA11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.064999999999998},{"$f":"IF($E11=1,AB11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.540999999999997},{"$f":"IF($E11=1,AC11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.39},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.594687499999999},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.150047499999999},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.614954999999998},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.388937500000001},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.554792500000005},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.178156249999997},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.947759615384616},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.004221153846153},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.556515000000005},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.784451923076922},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.658092592592592},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.142856770833337},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.677094907407408},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.414929999999998},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.628564999999998},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.402105769230769},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.570885416666666},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.16061778846154},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.921569711538464},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.96440384615385},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.527060000000002},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.771334134615383},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.818947115384617},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.927544999999999},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.129618902439026},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.822507788161992},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.26813372093023},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.222451219512195},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.759141891891893},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.795045871559633},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.396773026315788},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.605926829268295},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.992787499999997},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.141753048780487},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.401349358974358},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.487163690476191},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.146608974358974},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.953797507788163},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.23320930232558},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.185884146341465},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.723010416666668},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.734556574923548},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.326131578947368},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.521957317073172},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.9196875},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.076500000000003},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.472652439024394},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.303884375000001},{"$f":"IF($D11=1,\"\",(BB11*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ11*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.744495967741933},{"$f":"IF($D11=1,\"\",(BC11*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA11*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.332932038834951},{"$f":"IF($D11=1,\"\",(BD11*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB11*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.218037634408603},{"$f":"IF($D11=1,\"\",(BE11*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC11*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.229518817204305},{"$f":"IF($D11=1,\"\",(BF11*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD11*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.664688218390808},{"$f":"IF($D11=1,\"\",(BG11*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE11*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.368900403768507},{"$f":"IF($D11=1,\"\",(BH11*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF11*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.181787499999999},{"$f":"IF($D11=1,\"\",(BI11*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG11*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.183467741935484},{"$f":"IF($D11=1,\"\",(BJ11*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH11*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.639302777777779},{"$f":"IF($D11=1,\"\",(BK11*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI11*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.415090053763443},{"$f":"IF($D11=1,\"\",(BL11*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ11*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.614942204301077},{"$f":"IF($D11=1,\"\",(BM11*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK11*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.036866666666668},{"$f":"IF($D11=1,\"\",(BN11*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL11*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.938504032258066},{"$f":"IF($D11=1,\"\",(BO11*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM11*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.538337031900138},{"$f":"IF($D11=1,\"\",(BP11*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN11*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.20920698924731},{"$f":"IF($D11=1,\"\",(BQ11*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO11*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.220760752688172},{"$f":"IF($D11=1,\"\",(BR11*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP11*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.636081845238095},{"$f":"IF($D11=1,\"\",(BS11*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ11*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.332458950201886},{"$f":"IF($D11=1,\"\",(BT11*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR11*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.136829166666669},{"$f":"IF($D11=1,\"\",(BU11*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS11*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.124185483870967},{"$f":"IF($D11=1,\"\",(BV11*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT11*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.590450000000001},{"$f":"IF($D11=1,\"\",(BW11*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU11*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.378987903225806},{"$f":"IF($D11=1,\"\",(BX11*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV11*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.580258064516133},{"$f":"IF($D11=1,\"\",(BY11*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW11*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.983695833333336},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.8119999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.6870000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.8769999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.1559999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":6.4820000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.7140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.7619999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.73},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.3920000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.9589999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.0720000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.931},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.8119999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.6870000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.8769999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.1559999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":6.4820000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.7140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.7619999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.73},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.3920000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.9589999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.0720000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.931},{"$f":"IF($D11=1,\"\",MAX(F11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB11,0))","v":3.5093125000000001},{"$f":"IF($D11=1,\"\",MAX(G11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC11,0))","v":6.7699525000000023},{"$f":"IF($D11=1,\"\",MAX(H11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD11,0))","v":6.2030449999999995},{"$f":"IF($D11=1,\"\",MAX(I11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE11,0))","v":3.7690625000000004},{"$f":"IF($D11=1,\"\",MAX(J11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF11,0))","v":10.379207499999993},{"$f":"IF($D11=1,\"\",MAX(K11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG11,0))","v":6.4308437500000046},{"$f":"IF($D11=1,\"\",MAX(L11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH11,0))","v":4.6742403846153842},{"$f":"IF($D11=1,\"\",MAX(M11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI11,0))","v":5.4717788461538461},{"$f":"IF($D11=1,\"\",MAX(N11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ11,0))","v":9.4964849999999927},{"$f":"IF($D11=1,\"\",MAX(O11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK11,0))","v":8.8115480769230743},{"$f":"IF($D11=1,\"\",MAX(P11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL11,0))","v":10.600907407407409},{"$f":"IF($D11=1,\"\",MAX(Q11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM11,0))","v":9.0761432291666644},{"$f":"IF($D11=1,\"\",MAX(R11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN11,0))","v":3.5829050925925934},{"$f":"IF($D11=1,\"\",MAX(S11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO11,0))","v":6.6710700000000003},{"$f":"IF($D11=1,\"\",MAX(T11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP11,0))","v":6.0624350000000042},{"$f":"IF($D11=1,\"\",MAX(U11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ11,0))","v":3.62289423076923},{"$f":"IF($D11=1,\"\",MAX(V11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR11,0))","v":10.238114583333331},{"$f":"IF($D11=1,\"\",MAX(W11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS11,0))","v":6.3133822115384639},{"$f":"IF($D11=1,\"\",MAX(X11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT11,0))","v":4.5594302884615381},{"$f":"IF($D11=1,\"\",MAX(Y11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU11,0))","v":5.3675961538461507},{"$f":"IF($D11=1,\"\",MAX(Z11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV11,0))","v":9.4589399999999948},{"$f":"IF($D11=1,\"\",MAX(AA11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW11,0))","v":8.7636658653846204},{"$f":"IF($D11=1,\"\",MAX(AB11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX11,0))","v":10.386052884615381},{"$f":"IF($D11=1,\"\",MAX(AC11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY11,0))","v":9.2214550000000024},{"$f":"IF($D11=1,\"\",MAX(0,F11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB11-DV11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,G11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC11-DW11))","v":1.082952500000002},{"$f":"IF($D11=1,\"\",MAX(0,H11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD11-DX11))","v":1.3260449999999997},{"$f":"IF($D11=1,\"\",MAX(0,I11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE11-DY11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,J11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF11-DZ11))","v":3.8972074999999924},{"$f":"IF($D11=1,\"\",MAX(0,K11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG11-EA11))","v":1.7168437500000042},{"$f":"IF($D11=1,\"\",MAX(0,L11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH11-EB11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,M11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI11-EC11))","v":1.7417788461538461},{"$f":"IF($D11=1,\"\",MAX(0,N11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ11-ED11))","v":5.1044849999999924},{"$f":"IF($D11=1,\"\",MAX(0,O11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK11-EE11))","v":2.8525480769230747},{"$f":"IF($D11=1,\"\",MAX(0,P11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL11-EF11))","v":5.5289074074074085},{"$f":"IF($D11=1,\"\",MAX(0,Q11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM11-EG11))","v":5.1451432291666643},{"$f":"IF($D11=1,\"\",MAX(0,R11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN11-EH11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,S11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO11-EI11))","v":0.98407},{"$f":"IF($D11=1,\"\",MAX(0,T11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP11-EJ11))","v":1.1854350000000045},{"$f":"IF($D11=1,\"\",MAX(0,U11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ11-EK11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,V11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR11-EL11))","v":3.7561145833333311},{"$f":"IF($D11=1,\"\",MAX(0,W11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS11-EM11))","v":1.5993822115384635},{"$f":"IF($D11=1,\"\",MAX(0,X11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT11-EN11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,Y11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU11-EO11))","v":1.6375961538461508},{"$f":"IF($D11=1,\"\",MAX(0,Z11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV11-EP11))","v":5.0669399999999944},{"$f":"IF($D11=1,\"\",MAX(0,AA11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW11-EQ11))","v":2.8046658653846208},{"$f":"IF($D11=1,\"\",MAX(0,AB11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX11-ER11))","v":5.3140528846153812},{"$f":"IF($D11=1,\"\",MAX(0,AC11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY11-ES11))","v":5.2904550000000024},{"$f":"IF($D11=1,\"\",MAX(0,F11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX11))","v":6.3595040322580658},{"$f":"IF($D11=1,\"\",MAX(0,G11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY11))","v":9.5870679611650509},{"$f":"IF($D11=1,\"\",MAX(0,H11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ11))","v":9.599962365591395},{"$f":"IF($D11=1,\"\",MAX(0,I11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA11))","v":6.9284811827956965},{"$f":"IF($D11=1,\"\",MAX(0,J11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB11))","v":13.26931178160919},{"$f":"IF($D11=1,\"\",MAX(0,K11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC11))","v":9.2400995962314951},{"$f":"IF($D11=1,\"\",MAX(0,L11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD11))","v":7.4402125000000012},{"$f":"IF($D11=1,\"\",MAX(0,M11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE11))","v":8.2925322580645151},{"$f":"IF($D11=1,\"\",MAX(0,N11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF11))","v":12.413697222222218},{"$f":"IF($D11=1,\"\",MAX(0,O11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG11))","v":12.180909946236554},{"$f":"IF($D11=1,\"\",MAX(0,P11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH11))","v":13.644057795698924},{"$f":"IF($D11=1,\"\",MAX(0,Q11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI11))","v":12.182133333333333},{"$f":"IF($D11=1,\"\",MAX(0,R11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ11))","v":6.3214959677419351},{"$f":"IF($D11=1,\"\",MAX(0,S11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK11))","v":9.5476629680998606},{"$f":"IF($D11=1,\"\",MAX(0,T11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL11))","v":9.4817930107526927},{"$f":"IF($D11=1,\"\",MAX(0,U11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM11))","v":6.8042392473118269},{"$f":"IF($D11=1,\"\",MAX(0,V11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN11))","v":13.172918154761902},{"$f":"IF($D11=1,\"\",MAX(0,W11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO11))","v":9.1415410497981178},{"$f":"IF($D11=1,\"\",MAX(0,X11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP11))","v":7.3441708333333331},{"$f":"IF($D11=1,\"\",MAX(0,Y11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ11))","v":8.2078145161290337},{"$f":"IF($D11=1,\"\",MAX(0,Z11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR11))","v":12.395549999999997},{"$f":"IF($D11=1,\"\",MAX(0,AA11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS11))","v":12.156012096774198},{"$f":"IF($D11=1,\"\",MAX(0,AB11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT11))","v":13.624741935483865},{"$f":"IF($D11=1,\"\",MAX(0,AC11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU11))","v":12.165304166666665},{"$f":"IF($D11=1,\"\",MAX(0,F11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX11-DV11))","v":2.547504032258066},{"$f":"IF($D11=1,\"\",MAX(0,G11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY11-DW11))","v":3.9000679611650506},{"$f":"IF($D11=1,\"\",MAX(0,H11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ11-DX11))","v":4.7229623655913953},{"$f":"IF($D11=1,\"\",MAX(0,I11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA11-DY11))","v":1.7724811827956968},{"$f":"IF($D11=1,\"\",MAX(0,J11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB11-DZ11))","v":6.7873117816091897},{"$f":"IF($D11=1,\"\",MAX(0,K11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC11-EA11))","v":4.5260995962314947},{"$f":"IF($D11=1,\"\",MAX(0,L11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD11-EB11))","v":2.6782125000000017},{"$f":"IF($D11=1,\"\",MAX(0,M11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE11-EC11))","v":4.5625322580645147},{"$f":"IF($D11=1,\"\",MAX(0,N11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF11-ED11))","v":8.0216972222222189},{"$f":"IF($D11=1,\"\",MAX(0,O11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG11-EE11))","v":6.2219099462365541},{"$f":"IF($D11=1,\"\",MAX(0,P11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH11-EF11))","v":8.5720577956989246},{"$f":"IF($D11=1,\"\",MAX(0,Q11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI11-EG11))","v":8.2511333333333319},{"$f":"IF($D11=1,\"\",MAX(0,R11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ11-EH11))","v":2.5094959677419353},{"$f":"IF($D11=1,\"\",MAX(0,S11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK11-EI11))","v":3.8606629680998603},{"$f":"IF($D11=1,\"\",MAX(0,T11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL11-EJ11))","v":4.6047930107526929},{"$f":"IF($D11=1,\"\",MAX(0,U11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM11-EK11))","v":1.6482392473118272},{"$f":"IF($D11=1,\"\",MAX(0,V11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN11-EL11))","v":6.6909181547619019},{"$f":"IF($D11=1,\"\",MAX(0,W11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO11-EM11))","v":4.4275410497981174},{"$f":"IF($D11=1,\"\",MAX(0,X11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP11-EN11))","v":2.5821708333333335},{"$f":"IF($D11=1,\"\",MAX(0,Y11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ11-EO11))","v":4.4778145161290333},{"$f":"IF($D11=1,\"\",MAX(0,Z11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR11-EP11))","v":8.0035499999999971},{"$f":"IF($D11=1,\"\",MAX(0,AA11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS11-EQ11))","v":6.1970120967741984},{"$f":"IF($D11=1,\"\",MAX(0,AB11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT11-ER11))","v":8.5527419354838656},{"$f":"IF($D11=1,\"\",MAX(0,AC11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU11-ES11))","v":8.2343041666666643},291670.95065287122,1193743.9979420332,843492.61489209835,{"$f":"IF(StagingTRM!$C14=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD11:BA11))/2","v":2839055.1744235442},1193743.9979420332,{"$f":"+IL11-'Status Quo'!K10","v":0},{"$f":"+IO11-SUM('Demand Revenues'!CC11:CZ11)/2","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB12)))","v":129.04000000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC12)))","v":186.77800000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD12)))","v":216.96},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE12)))","v":190.69300000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF12)))","v":185.869},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG12)))","v":154.61799999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH12)))","v":146.45700000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI12)))","v":130.12800000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ12)))","v":123.82600000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK12)))","v":128.37},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL12)))","v":125.37300000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM12)))","v":117.53900000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN12)))","v":130.04599999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO12)))","v":187.78399999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP12)))","v":217.965},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ12)))","v":191.69800000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR12)))","v":186.874},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS12)))","v":155.62299999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT12)))","v":147.46200000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU12)))","v":131.13400000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV12)))","v":124.83100000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW12)))","v":129.376},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX12)))","v":126.37800000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY12)))","v":118.54400000000001},{"$f":"IF($E12=1,F12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":65.319999999999993},{"$f":"IF($E12=1,G12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":194.19},{"$f":"IF($E12=1,H12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":115.143},{"$f":"IF($E12=1,I12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":232.49800000000002},{"$f":"IF($E12=1,J12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":114},{"$f":"IF($E12=1,K12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":123.24000000000001},{"$f":"IF($E12=1,L12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":100.035},{"$f":"IF($E12=1,M12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":78.72399999999999},{"$f":"IF($E12=1,N12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":89.408999999999992},{"$f":"IF($E12=1,O12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":105.13200000000001},{"$f":"IF($E12=1,P12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":108.327},{"$f":"IF($E12=1,Q12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":93.65100000000001},{"$f":"IF($E12=1,R12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":71.974000000000004},{"$f":"IF($E12=1,S12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":107.524},{"$f":"IF($E12=1,T12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":127.26300000000001},{"$f":"IF($E12=1,U12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":167.74700000000001},{"$f":"IF($E12=1,V12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":116.60500000000002},{"$f":"IF($E12=1,W12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":123.989},{"$f":"IF($E12=1,X12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":100.748},{"$f":"IF($E12=1,Y12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":79.01700000000001},{"$f":"IF($E12=1,Z12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":90.012},{"$f":"IF($E12=1,AA12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":105.76900000000001},{"$f":"IF($E12=1,AB12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":109.095},{"$f":"IF($E12=1,AC12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":94.5},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":74.068012019230764},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.019822500000004},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":125.60687250000001},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":113.10395913461538},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":90.443015000000017},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":91.995249999999999},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.269627403846158},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":72.461069711538457},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.762049999999988},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.384127403846151},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.600155092592587},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":72.365940104166668},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":70.251537037037039},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.612187500000005},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":125.20115250000001},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":112.64267788461538},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":92.114080729166673},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":91.574478365384621},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.855915865384617},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":72.003536057692301},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.415887500000011},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.949927884615377},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":87.086975961538457},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.400644999999997},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.182304878048789},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.333121495327106},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":97.082398255813956},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":97.571667682926829},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.677118243243243},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.968333333333334},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.83},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.198192073170723},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.625265624999997},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.545021341463411},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.037128205128198},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.167776785714281},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.136589743589752},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.741323987538948},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":96.412447674418601},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":96.959320121951222},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.641906250000005},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.307608562691144},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.240276315789473},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.580884146341461},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.959996875000002},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.898250000000004},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.274024390243909},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.966540625000007},{"$f":"IF($D12=1,\"\",(BB12*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ12*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":64.86033467741936},{"$f":"IF($D12=1,\"\",(BC12*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA12*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":74.926298196948693},{"$f":"IF($D12=1,\"\",(BD12*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB12*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":112.4181370967742},{"$f":"IF($D12=1,\"\",(BE12*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC12*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":106.25638978494624},{"$f":"IF($D12=1,\"\",(BF12*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD12*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":85.013840517241377},{"$f":"IF($D12=1,\"\",(BG12*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE12*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":83.181250336473752},{"$f":"IF($D12=1,\"\",(BH12*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF12*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.59511805555556},{"$f":"IF($D12=1,\"\",(BI12*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG12*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":67.495715053763433},{"$f":"IF($D12=1,\"\",(BJ12*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH12*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":68.923479166666667},{"$f":"IF($D12=1,\"\",(BK12*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI12*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.960435483870967},{"$f":"IF($D12=1,\"\",(BL12*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ12*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":76.23501478494623},{"$f":"IF($D12=1,\"\",(BM12*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK12*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":62.473463888888887},{"$f":"IF($D12=1,\"\",(BN12*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL12*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":64.332365591397846},{"$f":"IF($D12=1,\"\",(BO12*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM12*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":74.436671289875179},{"$f":"IF($D12=1,\"\",(BP12*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN12*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":111.89024596774193},{"$f":"IF($D12=1,\"\",(BQ12*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO12*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":105.72850940860215},{"$f":"IF($D12=1,\"\",(BR12*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP12*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":85.911720238095242},{"$f":"IF($D12=1,\"\",(BS12*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ12*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":82.654873485868109},{"$f":"IF($D12=1,\"\",(BT12*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR12*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.107090277777772},{"$f":"IF($D12=1,\"\",(BU12*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS12*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":66.967743279569888},{"$f":"IF($D12=1,\"\",(BV12*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT12*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":68.435491666666678},{"$f":"IF($D12=1,\"\",(BW12*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU12*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.432521505376343},{"$f":"IF($D12=1,\"\",(BX12*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV12*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":75.707072580645175},{"$f":"IF($D12=1,\"\",(BY12*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW12*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":61.985487499999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":49.109000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":60.539000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":52.265000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":52.540999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":65.195999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":45.64},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":44.616999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":29.254000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":14.999000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":14.798},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":11.539},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":21.504999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":49.109000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":60.539000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":52.265000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":52.540999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":65.195999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":45.64},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":44.616999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":29.254000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":14.999000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":14.798},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":11.539},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":21.504999999999999},{"$f":"IF($D12=1,\"\",MAX(F12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB12,0))","v":54.971987980769256},{"$f":"IF($D12=1,\"\",MAX(G12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC12,0))","v":105.75817750000002},{"$f":"IF($D12=1,\"\",MAX(H12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD12,0))","v":91.353127499999999},{"$f":"IF($D12=1,\"\",MAX(I12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE12,0))","v":77.589040865384632},{"$f":"IF($D12=1,\"\",MAX(J12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF12,0))","v":95.425984999999983},{"$f":"IF($D12=1,\"\",MAX(K12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG12,0))","v":62.622749999999996},{"$f":"IF($D12=1,\"\",MAX(L12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH12,0))","v":63.187372596153864},{"$f":"IF($D12=1,\"\",MAX(M12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI12,0))","v":57.666930288461558},{"$f":"IF($D12=1,\"\",MAX(N12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ12,0))","v":45.063950000000034},{"$f":"IF($D12=1,\"\",MAX(O12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK12,0))","v":42.985872596153854},{"$f":"IF($D12=1,\"\",MAX(P12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL12,0))","v":41.772844907407432},{"$f":"IF($D12=1,\"\",MAX(Q12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM12,0))","v":45.173059895833347},{"$f":"IF($D12=1,\"\",MAX(R12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN12,0))","v":59.794462962962953},{"$f":"IF($D12=1,\"\",MAX(S12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO12,0))","v":107.17181249999999},{"$f":"IF($D12=1,\"\",MAX(T12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP12,0))","v":92.763847499999997},{"$f":"IF($D12=1,\"\",MAX(U12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ12,0))","v":79.055322115384627},{"$f":"IF($D12=1,\"\",MAX(V12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR12,0))","v":94.759919270833322},{"$f":"IF($D12=1,\"\",MAX(W12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS12,0))","v":64.048521634615369},{"$f":"IF($D12=1,\"\",MAX(X12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT12,0))","v":64.606084134615401},{"$f":"IF($D12=1,\"\",MAX(Y12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU12,0))","v":59.130463942307713},{"$f":"IF($D12=1,\"\",MAX(Z12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV12,0))","v":46.415112500000006},{"$f":"IF($D12=1,\"\",MAX(AA12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW12,0))","v":44.426072115384628},{"$f":"IF($D12=1,\"\",MAX(AB12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX12,0))","v":39.291024038461558},{"$f":"IF($D12=1,\"\",MAX(AC12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY12,0))","v":50.143355000000014},{"$f":"IF($D12=1,\"\",MAX(0,F12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB12-DV12))","v":5.8629879807692546},{"$f":"IF($D12=1,\"\",MAX(0,G12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC12-DW12))","v":45.219177500000015},{"$f":"IF($D12=1,\"\",MAX(0,H12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD12-DX12))","v":39.088127499999999},{"$f":"IF($D12=1,\"\",MAX(0,I12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE12-DY12))","v":25.048040865384635},{"$f":"IF($D12=1,\"\",MAX(0,J12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF12-DZ12))","v":30.229984999999985},{"$f":"IF($D12=1,\"\",MAX(0,K12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG12-EA12))","v":16.982749999999996},{"$f":"IF($D12=1,\"\",MAX(0,L12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH12-EB12))","v":18.570372596153867},{"$f":"IF($D12=1,\"\",MAX(0,M12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI12-EC12))","v":28.412930288461556},{"$f":"IF($D12=1,\"\",MAX(0,N12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ12-ED12))","v":30.064950000000032},{"$f":"IF($D12=1,\"\",MAX(0,O12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK12-EE12))","v":28.187872596153852},{"$f":"IF($D12=1,\"\",MAX(0,P12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL12-EF12))","v":30.23384490740743},{"$f":"IF($D12=1,\"\",MAX(0,Q12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM12-EG12))","v":23.668059895833348},{"$f":"IF($D12=1,\"\",MAX(0,R12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN12-EH12))","v":10.685462962962951},{"$f":"IF($D12=1,\"\",MAX(0,S12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO12-EI12))","v":46.632812499999986},{"$f":"IF($D12=1,\"\",MAX(0,T12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP12-EJ12))","v":40.498847499999997},{"$f":"IF($D12=1,\"\",MAX(0,U12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ12-EK12))","v":26.51432211538463},{"$f":"IF($D12=1,\"\",MAX(0,V12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR12-EL12))","v":29.563919270833324},{"$f":"IF($D12=1,\"\",MAX(0,W12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS12-EM12))","v":18.408521634615369},{"$f":"IF($D12=1,\"\",MAX(0,X12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT12-EN12))","v":19.989084134615403},{"$f":"IF($D12=1,\"\",MAX(0,Y12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU12-EO12))","v":29.876463942307712},{"$f":"IF($D12=1,\"\",MAX(0,Z12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV12-EP12))","v":31.416112500000004},{"$f":"IF($D12=1,\"\",MAX(0,AA12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW12-EQ12))","v":29.628072115384626},{"$f":"IF($D12=1,\"\",MAX(0,AB12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX12-ER12))","v":27.752024038461556},{"$f":"IF($D12=1,\"\",MAX(0,AC12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY12-ES12))","v":28.638355000000015},{"$f":"IF($D12=1,\"\",MAX(0,F12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX12))","v":64.179665322580661},{"$f":"IF($D12=1,\"\",MAX(0,G12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY12))","v":111.85170180305133},{"$f":"IF($D12=1,\"\",MAX(0,H12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ12))","v":104.54186290322581},{"$f":"IF($D12=1,\"\",MAX(0,I12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA12))","v":84.436610215053776},{"$f":"IF($D12=1,\"\",MAX(0,J12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB12))","v":100.85515948275862},{"$f":"IF($D12=1,\"\",MAX(0,K12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC12))","v":71.436749663526243},{"$f":"IF($D12=1,\"\",MAX(0,L12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD12))","v":68.861881944444463},{"$f":"IF($D12=1,\"\",MAX(0,M12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE12))","v":62.632284946236581},{"$f":"IF($D12=1,\"\",MAX(0,N12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF12))","v":54.902520833333355},{"$f":"IF($D12=1,\"\",MAX(0,O12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG12))","v":50.409564516129038},{"$f":"IF($D12=1,\"\",MAX(0,P12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH12))","v":49.137985215053789},{"$f":"IF($D12=1,\"\",MAX(0,Q12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI12))","v":55.065536111111129},{"$f":"IF($D12=1,\"\",MAX(0,R12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ12))","v":65.713634408602147},{"$f":"IF($D12=1,\"\",MAX(0,S12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK12))","v":113.34732871012481},{"$f":"IF($D12=1,\"\",MAX(0,T12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL12))","v":106.07475403225807},{"$f":"IF($D12=1,\"\",MAX(0,U12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM12))","v":85.969490591397857},{"$f":"IF($D12=1,\"\",MAX(0,V12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN12))","v":100.96227976190475},{"$f":"IF($D12=1,\"\",MAX(0,W12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO12))","v":72.968126514131882},{"$f":"IF($D12=1,\"\",MAX(0,X12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP12))","v":70.354909722222246},{"$f":"IF($D12=1,\"\",MAX(0,Y12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ12))","v":64.166256720430127},{"$f":"IF($D12=1,\"\",MAX(0,Z12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR12))","v":56.395508333333339},{"$f":"IF($D12=1,\"\",MAX(0,AA12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS12))","v":51.943478494623662},{"$f":"IF($D12=1,\"\",MAX(0,AB12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT12))","v":50.67092741935484},{"$f":"IF($D12=1,\"\",MAX(0,AC12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU12))","v":56.558512500000013},{"$f":"IF($D12=1,\"\",MAX(0,F12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX12-DV12))","v":15.070665322580659},{"$f":"IF($D12=1,\"\",MAX(0,G12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY12-DW12))","v":51.312701803051326},{"$f":"IF($D12=1,\"\",MAX(0,H12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ12-DX12))","v":52.276862903225805},{"$f":"IF($D12=1,\"\",MAX(0,I12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA12-DY12))","v":31.895610215053779},{"$f":"IF($D12=1,\"\",MAX(0,J12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB12-DZ12))","v":35.659159482758625},{"$f":"IF($D12=1,\"\",MAX(0,K12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC12-EA12))","v":25.796749663526242},{"$f":"IF($D12=1,\"\",MAX(0,L12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD12-EB12))","v":24.244881944444465},{"$f":"IF($D12=1,\"\",MAX(0,M12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE12-EC12))","v":33.378284946236576},{"$f":"IF($D12=1,\"\",MAX(0,N12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF12-ED12))","v":39.903520833333353},{"$f":"IF($D12=1,\"\",MAX(0,O12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG12-EE12))","v":35.611564516129036},{"$f":"IF($D12=1,\"\",MAX(0,P12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH12-EF12))","v":37.598985215053787},{"$f":"IF($D12=1,\"\",MAX(0,Q12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI12-EG12))","v":33.560536111111134},{"$f":"IF($D12=1,\"\",MAX(0,R12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ12-EH12))","v":16.604634408602145},{"$f":"IF($D12=1,\"\",MAX(0,S12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK12-EI12))","v":52.808328710124812},{"$f":"IF($D12=1,\"\",MAX(0,T12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL12-EJ12))","v":53.80975403225807},{"$f":"IF($D12=1,\"\",MAX(0,U12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM12-EK12))","v":33.42849059139786},{"$f":"IF($D12=1,\"\",MAX(0,V12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN12-EL12))","v":35.766279761904755},{"$f":"IF($D12=1,\"\",MAX(0,W12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO12-EM12))","v":27.328126514131881},{"$f":"IF($D12=1,\"\",MAX(0,X12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP12-EN12))","v":25.737909722222248},{"$f":"IF($D12=1,\"\",MAX(0,Y12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ12-EO12))","v":34.912256720430122},{"$f":"IF($D12=1,\"\",MAX(0,Z12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR12-EP12))","v":41.396508333333337},{"$f":"IF($D12=1,\"\",MAX(0,AA12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS12-EQ12))","v":37.14547849462366},{"$f":"IF($D12=1,\"\",MAX(0,AB12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT12-ER12))","v":39.131927419354838},{"$f":"IF($D12=1,\"\",MAX(0,AC12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU12-ES12))","v":35.053512500000011},3214589.3253844646,8525578.1488311253,7586975.1553844642,{"$f":"IF(StagingTRM!$C15=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD12:BA12))/2","v":11832228.277657973},8525578.1488311253,{"$f":"+IL12-'Status Quo'!K11","v":0},{"$f":"+IO12-SUM('Demand Revenues'!CC12:CZ12)/2","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB13)))","v":184.642},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC13)))","v":214.999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD13)))","v":242.24},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE13)))","v":229.51900000000001},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF13)))","v":235.399},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG13)))","v":229.464},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH13)))","v":217.57599999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI13)))","v":173.84399999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ13)))","v":157.03399999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK13)))","v":144.934},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL13)))","v":150.26499999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM13)))","v":164.66499999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN13)))","v":184.642},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO13)))","v":214.999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP13)))","v":242.24},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ13)))","v":229.51900000000001},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR13)))","v":235.399},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS13)))","v":229.464},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT13)))","v":217.57599999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU13)))","v":173.84399999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV13)))","v":157.03399999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW13)))","v":144.934},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX13)))","v":150.26499999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY13)))","v":164.66499999999999},{"$f":"IF($E13=1,F13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":149.97},{"$f":"IF($E13=1,G13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":217.589},{"$f":"IF($E13=1,H13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":178.45699999999999},{"$f":"IF($E13=1,I13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":197.50399999999999},{"$f":"IF($E13=1,J13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":232.572},{"$f":"IF($E13=1,K13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":206.779},{"$f":"IF($E13=1,L13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":172.86799999999999},{"$f":"IF($E13=1,M13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":142.57599999999999},{"$f":"IF($E13=1,N13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":132.84},{"$f":"IF($E13=1,O13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":138.50399999999999},{"$f":"IF($E13=1,P13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":142.428},{"$f":"IF($E13=1,Q13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":145.13900000000001},{"$f":"IF($E13=1,R13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":172.46899999999999},{"$f":"IF($E13=1,S13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":192.685},{"$f":"IF($E13=1,T13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":217.47499999999999},{"$f":"IF($E13=1,U13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":232.36},{"$f":"IF($E13=1,V13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":232.572},{"$f":"IF($E13=1,W13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":206.779},{"$f":"IF($E13=1,X13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":172.86799999999999},{"$f":"IF($E13=1,Y13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":142.57599999999999},{"$f":"IF($E13=1,Z13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":132.84},{"$f":"IF($E13=1,AA13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":138.50399999999999},{"$f":"IF($E13=1,AB13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":142.428},{"$f":"IF($E13=1,AC13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":145.13900000000001},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":157.08245432692308},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":165.46388749999997},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":196.9425775},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":186.91122596153849},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":173.93509750000001},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":172.64823076923079},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":161.29869711538461},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":137.09463221153845},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":135.681465},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":139.46324759615385},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":141.7178449074074},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.49031510416668},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":157.14225231481481},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":165.67154249999999},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":197.1898625},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":187.14584615384618},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":174.19626822916666},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":172.86497115384614},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":161.5011466346154},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":137.26668509615385},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":135.85173750000001},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":139.63823076923077},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":142.00426201923077},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.55747},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.63274085365853},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":149.84177881619939},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":176.53306686046511},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":168.16370426829269},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":156.14335810810812},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":156.6010611620795},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":147.47667763157895},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":124.18923780487805},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":123.48725625},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":126.72456097560976},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.32928846153845},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.82150892857143},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.15473397435898},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":150.0298629283489},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":176.75471220930231},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":168.37484451219512},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":156.41901388888888},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":156.7976513761468},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":147.66177631578947},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":124.34509451219512},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":123.6422},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":126.8835518292683},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":128.05407926829267},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.48404687499999},{"$f":"IF($D13=1,\"\",(BB13*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ13*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":149.83043010752687},{"$f":"IF($D13=1,\"\",(BC13*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA13*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":158.50869070735089},{"$f":"IF($D13=1,\"\",(BD13*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB13*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":187.50592204301077},{"$f":"IF($D13=1,\"\",(BE13*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC13*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":178.64618951612906},{"$f":"IF($D13=1,\"\",(BF13*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD13*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":166.36849568965516},{"$f":"IF($D13=1,\"\",(BG13*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE13*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":165.58574831763124},{"$f":"IF($D13=1,\"\",(BH13*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF13*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":155.46273333333335},{"$f":"IF($D13=1,\"\",(BI13*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG13*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":131.40515725806452},{"$f":"IF($D13=1,\"\",(BJ13*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH13*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":130.26181666666668},{"$f":"IF($D13=1,\"\",(BK13*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI13*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":133.84726747311828},{"$f":"IF($D13=1,\"\",(BL13*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ13*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":135.68393413978495},{"$f":"IF($D13=1,\"\",(BM13*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK13*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":134.57820555555557},{"$f":"IF($D13=1,\"\",(BN13*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL13*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":150.01845430107525},{"$f":"IF($D13=1,\"\",(BO13*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM13*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":158.7076324549237},{"$f":"IF($D13=1,\"\",(BP13*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN13*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":187.74135215053764},{"$f":"IF($D13=1,\"\",(BQ13*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO13*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":178.87045833333335},{"$f":"IF($D13=1,\"\",(BR13*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP13*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":166.5774449404762},{"$f":"IF($D13=1,\"\",(BS13*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ13*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":165.79362045760431},{"$f":"IF($D13=1,\"\",(BT13*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR13*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":155.65785694444446},{"$f":"IF($D13=1,\"\",(BU13*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS13*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":131.57006989247313},{"$f":"IF($D13=1,\"\",(BV13*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT13*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":130.4252763888889},{"$f":"IF($D13=1,\"\",(BW13*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU13*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":134.01520026881721},{"$f":"IF($D13=1,\"\",(BX13*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV13*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":135.8541814516129},{"$f":"IF($D13=1,\"\",(BY13*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW13*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":134.74705972222222},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":30.509},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":41.689},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":33.81},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":36.450000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":47.572000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":33.5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":34.112000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":26.236000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":8.0489999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":2.4390000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":16.614000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":30.509},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":41.689},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":33.81},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":36.450000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":47.572000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":33.5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":34.112000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":26.236000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":8.0489999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":2.4390000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":16.614000000000001},{"$f":"IF($D13=1,\"\",MAX(F13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB13,0))","v":27.559545673076911},{"$f":"IF($D13=1,\"\",MAX(G13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC13,0))","v":49.535112500000025},{"$f":"IF($D13=1,\"\",MAX(H13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD13,0))","v":45.29742250000001},{"$f":"IF($D13=1,\"\",MAX(I13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE13,0))","v":42.607774038461514},{"$f":"IF($D13=1,\"\",MAX(J13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF13,0))","v":61.463902499999989},{"$f":"IF($D13=1,\"\",MAX(K13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG13,0))","v":56.815769230769206},{"$f":"IF($D13=1,\"\",MAX(L13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH13,0))","v":56.277302884615381},{"$f":"IF($D13=1,\"\",MAX(M13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI13,0))","v":36.749367788461541},{"$f":"IF($D13=1,\"\",MAX(N13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ13,0))","v":21.352534999999989},{"$f":"IF($D13=1,\"\",MAX(O13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK13,0))","v":5.4707524038461486},{"$f":"IF($D13=1,\"\",MAX(P13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL13,0))","v":8.5471550925925897},{"$f":"IF($D13=1,\"\",MAX(Q13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM13,0))","v":24.174684895833309},{"$f":"IF($D13=1,\"\",MAX(R13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN13,0))","v":27.499747685185184},{"$f":"IF($D13=1,\"\",MAX(S13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO13,0))","v":49.327457500000008},{"$f":"IF($D13=1,\"\",MAX(T13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP13,0))","v":45.050137500000005},{"$f":"IF($D13=1,\"\",MAX(U13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ13,0))","v":42.373153846153826},{"$f":"IF($D13=1,\"\",MAX(V13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR13,0))","v":61.202731770833338},{"$f":"IF($D13=1,\"\",MAX(W13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS13,0))","v":56.599028846153857},{"$f":"IF($D13=1,\"\",MAX(X13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT13,0))","v":56.074853365384598},{"$f":"IF($D13=1,\"\",MAX(Y13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU13,0))","v":36.577314903846144},{"$f":"IF($D13=1,\"\",MAX(Z13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV13,0))","v":21.182262499999979},{"$f":"IF($D13=1,\"\",MAX(AA13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW13,0))","v":5.2957692307692241},{"$f":"IF($D13=1,\"\",MAX(AB13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX13,0))","v":8.2607379807692212},{"$f":"IF($D13=1,\"\",MAX(AC13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY13,0))","v":24.107529999999997},{"$f":"IF($D13=1,\"\",MAX(0,F13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB13-DV13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,G13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC13-DW13))","v":7.8461125000000251},{"$f":"IF($D13=1,\"\",MAX(0,H13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD13-DX13))","v":11.487422500000008},{"$f":"IF($D13=1,\"\",MAX(0,I13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE13-DY13))","v":6.1577740384615112},{"$f":"IF($D13=1,\"\",MAX(0,J13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF13-DZ13))","v":13.891902499999986},{"$f":"IF($D13=1,\"\",MAX(0,K13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG13-EA13))","v":23.315769230769206},{"$f":"IF($D13=1,\"\",MAX(0,L13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH13-EB13))","v":22.165302884615379},{"$f":"IF($D13=1,\"\",MAX(0,M13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI13-EC13))","v":10.51336778846154},{"$f":"IF($D13=1,\"\",MAX(0,N13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ13-ED13))","v":13.303534999999989},{"$f":"IF($D13=1,\"\",MAX(0,O13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK13-EE13))","v":3.0317524038461485},{"$f":"IF($D13=1,\"\",MAX(0,P13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL13-EF13))","v":8.5471550925925897},{"$f":"IF($D13=1,\"\",MAX(0,Q13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM13-EG13))","v":7.5606848958333082},{"$f":"IF($D13=1,\"\",MAX(0,R13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN13-EH13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,S13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO13-EI13))","v":7.6384575000000083},{"$f":"IF($D13=1,\"\",MAX(0,T13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP13-EJ13))","v":11.240137500000003},{"$f":"IF($D13=1,\"\",MAX(0,U13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ13-EK13))","v":5.9231538461538236},{"$f":"IF($D13=1,\"\",MAX(0,V13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR13-EL13))","v":13.630731770833336},{"$f":"IF($D13=1,\"\",MAX(0,W13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS13-EM13))","v":23.099028846153857},{"$f":"IF($D13=1,\"\",MAX(0,X13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT13-EN13))","v":21.962853365384596},{"$f":"IF($D13=1,\"\",MAX(0,Y13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU13-EO13))","v":10.341314903846143},{"$f":"IF($D13=1,\"\",MAX(0,Z13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV13-EP13))","v":13.133262499999979},{"$f":"IF($D13=1,\"\",MAX(0,AA13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW13-EQ13))","v":2.8567692307692241},{"$f":"IF($D13=1,\"\",MAX(0,AB13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX13-ER13))","v":8.2607379807692212},{"$f":"IF($D13=1,\"\",MAX(0,AC13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY13-ES13))","v":7.4935299999999962},{"$f":"IF($D13=1,\"\",MAX(0,F13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX13))","v":34.81156989247313},{"$f":"IF($D13=1,\"\",MAX(0,G13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY13))","v":56.490309292649101},{"$f":"IF($D13=1,\"\",MAX(0,H13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ13))","v":54.734077956989239},{"$f":"IF($D13=1,\"\",MAX(0,I13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA13))","v":50.87281048387095},{"$f":"IF($D13=1,\"\",MAX(0,J13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB13))","v":69.030504310344838},{"$f":"IF($D13=1,\"\",MAX(0,K13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC13))","v":63.878251682368756},{"$f":"IF($D13=1,\"\",MAX(0,L13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD13))","v":62.113266666666647},{"$f":"IF($D13=1,\"\",MAX(0,M13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE13))","v":42.438842741935474},{"$f":"IF($D13=1,\"\",MAX(0,N13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF13))","v":26.772183333333317},{"$f":"IF($D13=1,\"\",MAX(0,O13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG13))","v":11.086732526881718},{"$f":"IF($D13=1,\"\",MAX(0,P13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH13))","v":14.581065860215034},{"$f":"IF($D13=1,\"\",MAX(0,Q13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI13))","v":30.086794444444422},{"$f":"IF($D13=1,\"\",MAX(0,R13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ13))","v":34.623545698924744},{"$f":"IF($D13=1,\"\",MAX(0,S13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK13))","v":56.291367545076298},{"$f":"IF($D13=1,\"\",MAX(0,T13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL13))","v":54.498647849462373},{"$f":"IF($D13=1,\"\",MAX(0,U13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM13))","v":50.648541666666659},{"$f":"IF($D13=1,\"\",MAX(0,V13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN13))","v":68.821555059523803},{"$f":"IF($D13=1,\"\",MAX(0,W13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO13))","v":63.670379542395693},{"$f":"IF($D13=1,\"\",MAX(0,X13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP13))","v":61.918143055555532},{"$f":"IF($D13=1,\"\",MAX(0,Y13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ13))","v":42.273930107526866},{"$f":"IF($D13=1,\"\",MAX(0,Z13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR13))","v":26.608723611111088},{"$f":"IF($D13=1,\"\",MAX(0,AA13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS13))","v":10.918799731182787},{"$f":"IF($D13=1,\"\",MAX(0,AB13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT13))","v":14.410818548387084},{"$f":"IF($D13=1,\"\",MAX(0,AC13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU13))","v":29.917940277777774},{"$f":"IF($D13=1,\"\",MAX(0,F13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX13-DV13))","v":4.3025698924731302},{"$f":"IF($D13=1,\"\",MAX(0,G13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY13-DW13))","v":14.801309292649101},{"$f":"IF($D13=1,\"\",MAX(0,H13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ13-DX13))","v":20.924077956989237},{"$f":"IF($D13=1,\"\",MAX(0,I13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA13-DY13))","v":14.422810483870947},{"$f":"IF($D13=1,\"\",MAX(0,J13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB13-DZ13))","v":21.458504310344836},{"$f":"IF($D13=1,\"\",MAX(0,K13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC13-EA13))","v":30.378251682368756},{"$f":"IF($D13=1,\"\",MAX(0,L13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD13-EB13))","v":28.001266666666645},{"$f":"IF($D13=1,\"\",MAX(0,M13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE13-EC13))","v":16.202842741935473},{"$f":"IF($D13=1,\"\",MAX(0,N13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF13-ED13))","v":18.723183333333317},{"$f":"IF($D13=1,\"\",MAX(0,O13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG13-EE13))","v":8.6477325268817182},{"$f":"IF($D13=1,\"\",MAX(0,P13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH13-EF13))","v":14.581065860215034},{"$f":"IF($D13=1,\"\",MAX(0,Q13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI13-EG13))","v":13.472794444444421},{"$f":"IF($D13=1,\"\",MAX(0,R13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ13-EH13))","v":4.1145456989247435},{"$f":"IF($D13=1,\"\",MAX(0,S13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK13-EI13))","v":14.602367545076298},{"$f":"IF($D13=1,\"\",MAX(0,T13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL13-EJ13))","v":20.68864784946237},{"$f":"IF($D13=1,\"\",MAX(0,U13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM13-EK13))","v":14.198541666666657},{"$f":"IF($D13=1,\"\",MAX(0,V13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN13-EL13))","v":21.2495550595238},{"$f":"IF($D13=1,\"\",MAX(0,W13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO13-EM13))","v":30.170379542395693},{"$f":"IF($D13=1,\"\",MAX(0,X13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP13-EN13))","v":27.80614305555553},{"$f":"IF($D13=1,\"\",MAX(0,Y13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ13-EO13))","v":16.037930107526865},{"$f":"IF($D13=1,\"\",MAX(0,Z13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR13-EP13))","v":18.559723611111089},{"$f":"IF($D13=1,\"\",MAX(0,AA13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS13-EQ13))","v":8.4797997311827871},{"$f":"IF($D13=1,\"\",MAX(0,AB13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT13-ER13))","v":14.410818548387084},{"$f":"IF($D13=1,\"\",MAX(0,AC13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU13-ES13))","v":13.303940277777773},1064990.0854228891,4660628.3267915845,3865587.2314854786,{"$f":"IF(StagingTRM!$C16=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD13:BA13))/2","v":18249955.350152232},4660628.3267915845,{"$f":"+IL13-'Status Quo'!K12","v":0},{"$f":"+IO13-SUM('Demand Revenues'!CC13:CZ13)/2","v":0}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB14)))","v":0.629},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC14)))","v":0.67200000000000004},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD14)))","v":1.016},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE14)))","v":0.95299999999999996},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF14)))","v":0.77900000000000003},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG14)))","v":0.68700000000000006},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH14)))","v":0.61},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI14)))","v":0.47299999999999998},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ14)))","v":0.39800000000000002},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK14)))","v":0.42599999999999999},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL14)))","v":0.41799999999999998},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM14)))","v":0.374},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN14)))","v":0.629},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO14)))","v":0.67200000000000004},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP14)))","v":1.016},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ14)))","v":0.95299999999999996},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR14)))","v":0.77900000000000003},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS14)))","v":0.68700000000000006},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT14)))","v":0.61},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU14)))","v":0.47299999999999998},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV14)))","v":0.39800000000000002},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW14)))","v":0.42599999999999999},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX14)))","v":0.41799999999999998},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY14)))","v":0.374},{"$f":"IF($E14=1,F14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.41699999999999998},{"$f":"IF($E14=1,G14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.96499999999999997},{"$f":"IF($E14=1,H14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.54800000000000004},{"$f":"IF($E14=1,I14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.94799999999999995},{"$f":"IF($E14=1,J14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.8},{"$f":"IF($E14=1,K14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.67900000000000005},{"$f":"IF($E14=1,L14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.53400000000000003},{"$f":"IF($E14=1,M14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.47499999999999998},{"$f":"IF($E14=1,N14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.49},{"$f":"IF($E14=1,O14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.52},{"$f":"IF($E14=1,P14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.51200000000000001},{"$f":"IF($E14=1,Q14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.44600000000000001},{"$f":"IF($E14=1,R14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.51},{"$f":"IF($E14=1,S14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.73299999999999998},{"$f":"IF($E14=1,T14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.073},{"$f":"IF($E14=1,U14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.093},{"$f":"IF($E14=1,V14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.80600000000000005},{"$f":"IF($E14=1,W14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.68500000000000005},{"$f":"IF($E14=1,X14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.54},{"$f":"IF($E14=1,Y14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.48},{"$f":"IF($E14=1,Z14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.496},{"$f":"IF($E14=1,AA14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.52700000000000002},{"$f":"IF($E14=1,AB14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.51800000000000002},{"$f":"IF($E14=1,AC14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.45200000000000001},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3660913461538462},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4195875},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.62561999999999995},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59727884615384608},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51612499999999994},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4300456730769231},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36821394230769228},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30099759615384614},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30620249999999999},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3444254807692308},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.31906944444444441},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2900416666666667},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36596990740740737},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4195875},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.62561999999999995},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59727884615384608},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51620833333333327},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4300456730769231},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36821394230769228},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30099759615384614},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30620249999999999},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3444254807692308},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32001682692307692},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.28941749999999999},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32960060975609756},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40371962616822427},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.60118023255813957},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59155792682926833},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50525337837837836},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42052599388379203},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.34687171052631577},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.26749695121951222},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.24210625000000002},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25725304878048783},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23542307692307693},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23579166666666668},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32789743589743592},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40371962616822427},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.60118023255813957},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59155792682926833},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50560416666666663},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42052599388379203},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.34687171052631577},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.26749695121951222},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.24210625000000002},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25725304878048783},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2382987804878049},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23385937499999998},{"$f":"IF($D14=1,\"\",(BB14*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ14*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35000403225806453},{"$f":"IF($D14=1,\"\",(BC14*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA14*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.41252288488210814},{"$f":"IF($D14=1,\"\",(BD14*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB14*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.61431989247311825},{"$f":"IF($D14=1,\"\",(BE14*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC14*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.59475672043010752},{"$f":"IF($D14=1,\"\",(BF14*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD14*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.5115014367816092},{"$f":"IF($D14=1,\"\",(BG14*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE14*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.42585598923283985},{"$f":"IF($D14=1,\"\",(BH14*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF14*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35920277777777776},{"$f":"IF($D14=1,\"\",(BI14*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG14*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.2862284946236559},{"$f":"IF($D14=1,\"\",(BJ14*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH14*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.27771527777777777},{"$f":"IF($D14=1,\"\",(BK14*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI14*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.30599462365591401},{"$f":"IF($D14=1,\"\",(BL14*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ14*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.28399193548387097},{"$f":"IF($D14=1,\"\",(BM14*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK14*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.26472499999999999},{"$f":"IF($D14=1,\"\",(BN14*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL14*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35000403225806453},{"$f":"IF($D14=1,\"\",(BO14*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM14*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.41252288488210814},{"$f":"IF($D14=1,\"\",(BP14*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN14*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.61431989247311825},{"$f":"IF($D14=1,\"\",(BQ14*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO14*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.59475672043010752},{"$f":"IF($D14=1,\"\",(BR14*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP14*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.51166369047619042},{"$f":"IF($D14=1,\"\",(BS14*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ14*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.42585598923283985},{"$f":"IF($D14=1,\"\",(BT14*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR14*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35920277777777776},{"$f":"IF($D14=1,\"\",(BU14*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS14*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.2862284946236559},{"$f":"IF($D14=1,\"\",(BV14*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT14*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.27771527777777777},{"$f":"IF($D14=1,\"\",(BW14*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU14*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.30599462365591401},{"$f":"IF($D14=1,\"\",(BX14*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV14*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.28399059139784949},{"$f":"IF($D14=1,\"\",(BY14*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW14*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.26472499999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17599999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.253},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17100000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.182},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.20399999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.186},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.312},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17499999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":9.2999999999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":5.5E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":6.0999999999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.13500000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17599999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.253},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17100000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.182},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.20399999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.186},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.312},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17499999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":9.2999999999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":5.5E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":6.0999999999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.13500000000000001},{"$f":"IF($D14=1,\"\",MAX(F14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB14,0))","v":0.26290865384615381},{"$f":"IF($D14=1,\"\",MAX(G14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC14,0))","v":0.25241250000000004},{"$f":"IF($D14=1,\"\",MAX(H14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD14,0))","v":0.39038000000000006},{"$f":"IF($D14=1,\"\",MAX(I14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE14,0))","v":0.35572115384615388},{"$f":"IF($D14=1,\"\",MAX(J14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF14,0))","v":0.26287500000000008},{"$f":"IF($D14=1,\"\",MAX(K14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG14,0))","v":0.25695432692307696},{"$f":"IF($D14=1,\"\",MAX(L14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH14,0))","v":0.24178605769230771},{"$f":"IF($D14=1,\"\",MAX(M14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI14,0))","v":0.17200240384615384},{"$f":"IF($D14=1,\"\",MAX(N14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ14,0))","v":9.1797500000000032E-2},{"$f":"IF($D14=1,\"\",MAX(O14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK14,0))","v":8.1574519230769194E-2},{"$f":"IF($D14=1,\"\",MAX(P14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL14,0))","v":9.8930555555555577E-2},{"$f":"IF($D14=1,\"\",MAX(Q14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM14,0))","v":8.3958333333333302E-2},{"$f":"IF($D14=1,\"\",MAX(R14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN14,0))","v":0.26303009259259263},{"$f":"IF($D14=1,\"\",MAX(S14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO14,0))","v":0.25241250000000004},{"$f":"IF($D14=1,\"\",MAX(T14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP14,0))","v":0.39038000000000006},{"$f":"IF($D14=1,\"\",MAX(U14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ14,0))","v":0.35572115384615388},{"$f":"IF($D14=1,\"\",MAX(V14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR14,0))","v":0.26279166666666676},{"$f":"IF($D14=1,\"\",MAX(W14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS14,0))","v":0.25695432692307696},{"$f":"IF($D14=1,\"\",MAX(X14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT14,0))","v":0.24178605769230771},{"$f":"IF($D14=1,\"\",MAX(Y14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU14,0))","v":0.17200240384615384},{"$f":"IF($D14=1,\"\",MAX(Z14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV14,0))","v":9.1797500000000032E-2},{"$f":"IF($D14=1,\"\",MAX(AA14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW14,0))","v":8.1574519230769194E-2},{"$f":"IF($D14=1,\"\",MAX(AB14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX14,0))","v":9.7983173076923058E-2},{"$f":"IF($D14=1,\"\",MAX(AC14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY14,0))","v":8.4582500000000005E-2},{"$f":"IF($D14=1,\"\",MAX(0,F14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB14-DV14))","v":8.6908653846153816E-2},{"$f":"IF($D14=1,\"\",MAX(0,G14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC14-DW14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,H14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD14-DX14))","v":0.21938000000000005},{"$f":"IF($D14=1,\"\",MAX(0,I14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE14-DY14))","v":0.17372115384615389},{"$f":"IF($D14=1,\"\",MAX(0,J14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF14-DZ14))","v":5.8875000000000094E-2},{"$f":"IF($D14=1,\"\",MAX(0,K14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG14-EA14))","v":7.095432692307696E-2},{"$f":"IF($D14=1,\"\",MAX(0,L14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH14-EB14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,M14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI14-EC14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,N14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ14-ED14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,O14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK14-EE14))","v":2.6574519230769193E-2},{"$f":"IF($D14=1,\"\",MAX(0,P14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL14-EF14))","v":3.7930555555555578E-2},{"$f":"IF($D14=1,\"\",MAX(0,Q14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM14-EG14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,R14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN14-EH14))","v":8.7030092592592645E-2},{"$f":"IF($D14=1,\"\",MAX(0,S14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO14-EI14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,T14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP14-EJ14))","v":0.21938000000000005},{"$f":"IF($D14=1,\"\",MAX(0,U14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ14-EK14))","v":0.17372115384615389},{"$f":"IF($D14=1,\"\",MAX(0,V14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR14-EL14))","v":5.879166666666677E-2},{"$f":"IF($D14=1,\"\",MAX(0,W14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS14-EM14))","v":7.095432692307696E-2},{"$f":"IF($D14=1,\"\",MAX(0,X14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT14-EN14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,Y14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU14-EO14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,Z14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV14-EP14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,AA14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW14-EQ14))","v":2.6574519230769193E-2},{"$f":"IF($D14=1,\"\",MAX(0,AB14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX14-ER14))","v":3.6983173076923059E-2},{"$f":"IF($D14=1,\"\",MAX(0,AC14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY14-ES14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,F14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX14))","v":0.27899596774193547},{"$f":"IF($D14=1,\"\",MAX(0,G14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY14))","v":0.2594771151178919},{"$f":"IF($D14=1,\"\",MAX(0,H14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ14))","v":0.40168010752688177},{"$f":"IF($D14=1,\"\",MAX(0,I14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA14))","v":0.35824327956989244},{"$f":"IF($D14=1,\"\",MAX(0,J14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB14))","v":0.26749856321839083},{"$f":"IF($D14=1,\"\",MAX(0,K14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC14))","v":0.26114401076716021},{"$f":"IF($D14=1,\"\",MAX(0,L14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD14))","v":0.25079722222222223},{"$f":"IF($D14=1,\"\",MAX(0,M14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE14))","v":0.18677150537634407},{"$f":"IF($D14=1,\"\",MAX(0,N14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF14))","v":0.12028472222222225},{"$f":"IF($D14=1,\"\",MAX(0,O14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG14))","v":0.12000537634408598},{"$f":"IF($D14=1,\"\",MAX(0,P14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH14))","v":0.13400806451612901},{"$f":"IF($D14=1,\"\",MAX(0,Q14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI14))","v":0.10927500000000001},{"$f":"IF($D14=1,\"\",MAX(0,R14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ14))","v":0.27899596774193547},{"$f":"IF($D14=1,\"\",MAX(0,S14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK14))","v":0.2594771151178919},{"$f":"IF($D14=1,\"\",MAX(0,T14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL14))","v":0.40168010752688177},{"$f":"IF($D14=1,\"\",MAX(0,U14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM14))","v":0.35824327956989244},{"$f":"IF($D14=1,\"\",MAX(0,V14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN14))","v":0.2673363095238096},{"$f":"IF($D14=1,\"\",MAX(0,W14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO14))","v":0.26114401076716021},{"$f":"IF($D14=1,\"\",MAX(0,X14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP14))","v":0.25079722222222223},{"$f":"IF($D14=1,\"\",MAX(0,Y14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ14))","v":0.18677150537634407},{"$f":"IF($D14=1,\"\",MAX(0,Z14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR14))","v":0.12028472222222225},{"$f":"IF($D14=1,\"\",MAX(0,AA14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS14))","v":0.12000537634408598},{"$f":"IF($D14=1,\"\",MAX(0,AB14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT14))","v":0.13400940860215049},{"$f":"IF($D14=1,\"\",MAX(0,AC14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU14))","v":0.10927500000000001},{"$f":"IF($D14=1,\"\",MAX(0,F14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX14-DV14))","v":0.10299596774193548},{"$f":"IF($D14=1,\"\",MAX(0,G14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY14-DW14))","v":6.4771151178918962E-3},{"$f":"IF($D14=1,\"\",MAX(0,H14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ14-DX14))","v":0.23068010752688176},{"$f":"IF($D14=1,\"\",MAX(0,I14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA14-DY14))","v":0.17624327956989244},{"$f":"IF($D14=1,\"\",MAX(0,J14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB14-DZ14))","v":6.3498563218390841E-2},{"$f":"IF($D14=1,\"\",MAX(0,K14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC14-EA14))","v":7.5144010767160208E-2},{"$f":"IF($D14=1,\"\",MAX(0,L14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD14-EB14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,M14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE14-EC14))","v":1.1771505376344082E-2},{"$f":"IF($D14=1,\"\",MAX(0,N14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF14-ED14))","v":2.7284722222222252E-2},{"$f":"IF($D14=1,\"\",MAX(0,O14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG14-EE14))","v":6.5005376344085986E-2},{"$f":"IF($D14=1,\"\",MAX(0,P14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH14-EF14))","v":7.3008064516129012E-2},{"$f":"IF($D14=1,\"\",MAX(0,Q14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI14-EG14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,R14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ14-EH14))","v":0.10299596774193548},{"$f":"IF($D14=1,\"\",MAX(0,S14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK14-EI14))","v":6.4771151178918962E-3},{"$f":"IF($D14=1,\"\",MAX(0,T14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL14-EJ14))","v":0.23068010752688176},{"$f":"IF($D14=1,\"\",MAX(0,U14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM14-EK14))","v":0.17624327956989244},{"$f":"IF($D14=1,\"\",MAX(0,V14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN14-EL14))","v":6.3336309523809614E-2},{"$f":"IF($D14=1,\"\",MAX(0,W14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO14-EM14))","v":7.5144010767160208E-2},{"$f":"IF($D14=1,\"\",MAX(0,X14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP14-EN14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,Y14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ14-EO14))","v":1.1771505376344082E-2},{"$f":"IF($D14=1,\"\",MAX(0,Z14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR14-EP14))","v":2.7284722222222252E-2},{"$f":"IF($D14=1,\"\",MAX(0,AA14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS14-EQ14))","v":6.5005376344085986E-2},{"$f":"IF($D14=1,\"\",MAX(0,AB14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT14-ER14))","v":7.3009408602150494E-2},{"$f":"IF($D14=1,\"\",MAX(0,AC14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU14-ES14))","v":0},7809.3280762464419,26579.157499938708,24546.151294515672,{"$f":"IF(StagingTRM!$C17=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD14:BA14))/2","v":66474.515219893292},26579.157499938708,{"$f":"+IL14-'Status Quo'!K13","v":0},{"$f":"+IO14-SUM('Demand Revenues'!CC14:CZ14)/2","v":0}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB15)))","v":24.403826923076924},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC15)))","v":28.484000000000002},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD15)))","v":34.358999999999995},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE15)))","v":32.237596153846155},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF15)))","v":31.620999999999999},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG15)))","v":30.038307692307693},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH15)))","v":26.415865384615383},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI15)))","v":17.950038461538458},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ15)))","v":32.276499999999999},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK15)))","v":34.83788461538461},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL15)))","v":34.755537037037037},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM15)))","v":19.298041666666666},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN15)))","v":24.403203703703703},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO15)))","v":28.484000000000002},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP15)))","v":34.358999999999995},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ15)))","v":32.237596153846155},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR15)))","v":31.621729166666668},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS15)))","v":30.038307692307693},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT15)))","v":26.415865384615383},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU15)))","v":17.950038461538458},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV15)))","v":32.276499999999999},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW15)))","v":34.83788461538461},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX15)))","v":34.754557692307692},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY15)))","v":19.296999999999997},{"$f":"IF($E15=1,F15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.279},{"$f":"IF($E15=1,G15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.710999999999999},{"$f":"IF($E15=1,H15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.59},{"$f":"IF($E15=1,I15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.916999999999998},{"$f":"IF($E15=1,J15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.483999999999998},{"$f":"IF($E15=1,K15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.600999999999999},{"$f":"IF($E15=1,L15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.721},{"$f":"IF($E15=1,M15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.576999999999998},{"$f":"IF($E15=1,N15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.266999999999996},{"$f":"IF($E15=1,O15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.847000000000001},{"$f":"IF($E15=1,P15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.564999999999998},{"$f":"IF($E15=1,Q15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.428999999999998},{"$f":"IF($E15=1,R15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.459999999999997},{"$f":"IF($E15=1,S15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.927},{"$f":"IF($E15=1,T15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.042999999999999},{"$f":"IF($E15=1,U15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.334999999999997},{"$f":"IF($E15=1,V15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.483999999999998},{"$f":"IF($E15=1,W15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.600999999999999},{"$f":"IF($E15=1,X15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.721},{"$f":"IF($E15=1,Y15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.576999999999998},{"$f":"IF($E15=1,Z15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.266999999999996},{"$f":"IF($E15=1,AA15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.847000000000001},{"$f":"IF($E15=1,AB15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.564999999999998},{"$f":"IF($E15=1,AC15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.428999999999998},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.776387019230771},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.040827499999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.985545000000002},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.831925480769232},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.312849999999997},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.596855769230768},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.268622596153843},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.681081730769229},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.854682499999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.147091346153847},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.678284722222223},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.202932291666666},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.757243055555559},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.040827499999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.985545000000002},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.831925480769232},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.331557291666666},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.596855769230768},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.268622596153843},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.681081730769229},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.854682499999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.147091346153847},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.71481971153846},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.168979999999998},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.459795731707317},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.420230529595017},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.63428488372093},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.493429878048783},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.521763513513513},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.32646483180428},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.953756578947369},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.56819512195122},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.305384374999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.455219512195121},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.170237179487177},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.468616071428571},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.213657051282052},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.420230529595017},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.63428488372093},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.493429878048783},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.576881944444445},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.32646483180428},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.953756578947369},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.56819512195122},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.305384374999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.455219512195121},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.487097560975609},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.224340625},{"$f":"IF($D15=1,\"\",(BB15*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ15*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.432513440860216},{"$f":"IF($D15=1,\"\",(BC15*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA15*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.53845353675451},{"$f":"IF($D15=1,\"\",(BD15*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB15*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.048940860215055},{"$f":"IF($D15=1,\"\",(BE15*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC15*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.037534946236558},{"$f":"IF($D15=1,\"\",(BF15*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD15*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.849974137931031},{"$f":"IF($D15=1,\"\",(BG15*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE15*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.277316285329743},{"$f":"IF($D15=1,\"\",(BH15*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF15*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.024568055555555},{"$f":"IF($D15=1,\"\",(BI15*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG15*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.427013440860215},{"$f":"IF($D15=1,\"\",(BJ15*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH15*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.388327777777778},{"$f":"IF($D15=1,\"\",(BK15*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI15*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.756051075268818},{"$f":"IF($D15=1,\"\",(BL15*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ15*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.529748655913977},{"$f":"IF($D15=1,\"\",(BM15*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK15*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.526918055555555},{"$f":"IF($D15=1,\"\",(BN15*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL15*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.432513440860216},{"$f":"IF($D15=1,\"\",(BO15*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM15*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.53845353675451},{"$f":"IF($D15=1,\"\",(BP15*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN15*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.048940860215055},{"$f":"IF($D15=1,\"\",(BQ15*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO15*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.037534946236558},{"$f":"IF($D15=1,\"\",(BR15*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP15*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.865267857142857},{"$f":"IF($D15=1,\"\",(BS15*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ15*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.277316285329743},{"$f":"IF($D15=1,\"\",(BT15*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR15*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.024568055555555},{"$f":"IF($D15=1,\"\",(BU15*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS15*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.427013440860215},{"$f":"IF($D15=1,\"\",(BV15*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT15*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.388327777777778},{"$f":"IF($D15=1,\"\",(BW15*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU15*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.756051075268818},{"$f":"IF($D15=1,\"\",(BX15*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV15*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.528404569892473},{"$f":"IF($D15=1,\"\",(BY15*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW15*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.526918055555551},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.1660000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":6.4509999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.8689999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.0940000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.6159999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.2640000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":4.6509999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.9880000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":8.0269999999999992},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":9.5459999999999994},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":8.6440000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.7409999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.1660000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":6.4509999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.8689999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.0940000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.6159999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.2640000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":4.6509999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.9880000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":8.0269999999999992},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":9.5459999999999994},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":8.6440000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.7409999999999997},{"$f":"IF($D15=1,\"\",MAX(F15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB15,0))","v":4.6274399038461524},{"$f":"IF($D15=1,\"\",MAX(G15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC15,0))","v":5.4431725000000029},{"$f":"IF($D15=1,\"\",MAX(H15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD15,0))","v":6.3734549999999928},{"$f":"IF($D15=1,\"\",MAX(I15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE15,0))","v":5.4056706730769228},{"$f":"IF($D15=1,\"\",MAX(J15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF15,0))","v":7.3081500000000013},{"$f":"IF($D15=1,\"\",MAX(K15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG15,0))","v":7.4414519230769258},{"$f":"IF($D15=1,\"\",MAX(L15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH15,0))","v":6.1472427884615399},{"$f":"IF($D15=1,\"\",MAX(M15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(N15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ15,0))","v":12.4218175},{"$f":"IF($D15=1,\"\",MAX(O15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK15,0))","v":10.690793269230763},{"$f":"IF($D15=1,\"\",MAX(P15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL15,0))","v":11.077252314814814},{"$f":"IF($D15=1,\"\",MAX(Q15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(R15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN15,0))","v":4.6459606481481437},{"$f":"IF($D15=1,\"\",MAX(S15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO15,0))","v":5.4431725000000029},{"$f":"IF($D15=1,\"\",MAX(T15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP15,0))","v":6.3734549999999928},{"$f":"IF($D15=1,\"\",MAX(U15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ15,0))","v":5.4056706730769228},{"$f":"IF($D15=1,\"\",MAX(V15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR15,0))","v":7.2901718750000022},{"$f":"IF($D15=1,\"\",MAX(W15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS15,0))","v":7.4414519230769258},{"$f":"IF($D15=1,\"\",MAX(X15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT15,0))","v":6.1472427884615399},{"$f":"IF($D15=1,\"\",MAX(Y15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(Z15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV15,0))","v":12.4218175},{"$f":"IF($D15=1,\"\",MAX(AA15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW15,0))","v":10.690793269230763},{"$f":"IF($D15=1,\"\",MAX(AB15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX15,0))","v":11.039737980769232},{"$f":"IF($D15=1,\"\",MAX(AC15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,F15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB15-DV15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,G15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC15-DW15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,H15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD15-DX15))","v":0.50445499999999299},{"$f":"IF($D15=1,\"\",MAX(0,I15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE15-DY15))","v":0.31167067307692253},{"$f":"IF($D15=1,\"\",MAX(0,J15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF15-DZ15))","v":1.6921500000000016},{"$f":"IF($D15=1,\"\",MAX(0,K15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG15-EA15))","v":2.1774519230769256},{"$f":"IF($D15=1,\"\",MAX(0,L15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH15-EB15))","v":1.4962427884615401},{"$f":"IF($D15=1,\"\",MAX(0,M15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI15-EC15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,N15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ15-ED15))","v":4.3948175000000003},{"$f":"IF($D15=1,\"\",MAX(0,O15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK15-EE15))","v":1.1447932692307639},{"$f":"IF($D15=1,\"\",MAX(0,P15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL15-EF15))","v":2.4332523148148137},{"$f":"IF($D15=1,\"\",MAX(0,Q15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM15-EG15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,R15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN15-EH15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,S15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO15-EI15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,T15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP15-EJ15))","v":0.50445499999999299},{"$f":"IF($D15=1,\"\",MAX(0,U15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ15-EK15))","v":0.31167067307692253},{"$f":"IF($D15=1,\"\",MAX(0,V15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR15-EL15))","v":1.6741718750000025},{"$f":"IF($D15=1,\"\",MAX(0,W15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS15-EM15))","v":2.1774519230769256},{"$f":"IF($D15=1,\"\",MAX(0,X15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT15-EN15))","v":1.4962427884615401},{"$f":"IF($D15=1,\"\",MAX(0,Y15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU15-EO15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,Z15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV15-EP15))","v":4.3948175000000003},{"$f":"IF($D15=1,\"\",MAX(0,AA15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW15-EQ15))","v":1.1447932692307639},{"$f":"IF($D15=1,\"\",MAX(0,AB15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX15-ER15))","v":2.3957379807692316},{"$f":"IF($D15=1,\"\",MAX(0,AC15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY15-ES15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,F15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX15))","v":6.9713134822167078},{"$f":"IF($D15=1,\"\",MAX(0,G15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY15))","v":7.945546463245492},{"$f":"IF($D15=1,\"\",MAX(0,H15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ15))","v":9.3100591397849399},{"$f":"IF($D15=1,\"\",MAX(0,I15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA15))","v":8.2000612076095969},{"$f":"IF($D15=1,\"\",MAX(0,J15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB15))","v":9.7710258620689672},{"$f":"IF($D15=1,\"\",MAX(0,K15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC15))","v":9.7609914069779506},{"$f":"IF($D15=1,\"\",MAX(0,L15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD15))","v":8.3912973290598281},{"$f":"IF($D15=1,\"\",MAX(0,M15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE15))","v":1.5230250206782436},{"$f":"IF($D15=1,\"\",MAX(0,N15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF15))","v":14.88817222222222},{"$f":"IF($D15=1,\"\",MAX(0,O15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG15))","v":14.081833540115792},{"$f":"IF($D15=1,\"\",MAX(0,P15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH15))","v":14.22578838112306},{"$f":"IF($D15=1,\"\",MAX(0,Q15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI15))","v":1.7711236111111113},{"$f":"IF($D15=1,\"\",MAX(0,R15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ15))","v":6.9706902628434868},{"$f":"IF($D15=1,\"\",MAX(0,S15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK15))","v":7.945546463245492},{"$f":"IF($D15=1,\"\",MAX(0,T15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL15))","v":9.3100591397849399},{"$f":"IF($D15=1,\"\",MAX(0,U15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM15))","v":8.2000612076095969},{"$f":"IF($D15=1,\"\",MAX(0,V15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN15))","v":9.7564613095238109},{"$f":"IF($D15=1,\"\",MAX(0,W15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO15))","v":9.7609914069779506},{"$f":"IF($D15=1,\"\",MAX(0,X15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP15))","v":8.3912973290598281},{"$f":"IF($D15=1,\"\",MAX(0,Y15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ15))","v":1.5230250206782436},{"$f":"IF($D15=1,\"\",MAX(0,Z15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR15))","v":14.88817222222222},{"$f":"IF($D15=1,\"\",MAX(0,AA15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS15))","v":14.081833540115792},{"$f":"IF($D15=1,\"\",MAX(0,AB15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT15))","v":14.226153122415219},{"$f":"IF($D15=1,\"\",MAX(0,AC15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU15))","v":1.7700819444444456},{"$f":"IF($D15=1,\"\",MAX(0,F15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX15-DV15))","v":1.8053134822167074},{"$f":"IF($D15=1,\"\",MAX(0,G15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY15-DW15))","v":1.4945464632454923},{"$f":"IF($D15=1,\"\",MAX(0,H15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ15-DX15))","v":3.4410591397849402},{"$f":"IF($D15=1,\"\",MAX(0,I15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA15-DY15))","v":3.1060612076095966},{"$f":"IF($D15=1,\"\",MAX(0,J15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB15-DZ15))","v":4.1550258620689675},{"$f":"IF($D15=1,\"\",MAX(0,K15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC15-EA15))","v":4.4969914069779504},{"$f":"IF($D15=1,\"\",MAX(0,L15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD15-EB15))","v":3.7402973290598283},{"$f":"IF($D15=1,\"\",MAX(0,M15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE15-EC15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,N15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF15-ED15))","v":6.8611722222222209},{"$f":"IF($D15=1,\"\",MAX(0,O15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG15-EE15))","v":4.5358335401157923},{"$f":"IF($D15=1,\"\",MAX(0,P15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH15-EF15))","v":5.5817883811230598},{"$f":"IF($D15=1,\"\",MAX(0,Q15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI15-EG15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,R15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ15-EH15))","v":1.8046902628434864},{"$f":"IF($D15=1,\"\",MAX(0,S15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK15-EI15))","v":1.4945464632454923},{"$f":"IF($D15=1,\"\",MAX(0,T15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL15-EJ15))","v":3.4410591397849402},{"$f":"IF($D15=1,\"\",MAX(0,U15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM15-EK15))","v":3.1060612076095966},{"$f":"IF($D15=1,\"\",MAX(0,V15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN15-EL15))","v":4.1404613095238112},{"$f":"IF($D15=1,\"\",MAX(0,W15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO15-EM15))","v":4.4969914069779504},{"$f":"IF($D15=1,\"\",MAX(0,X15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP15-EN15))","v":3.7402973290598283},{"$f":"IF($D15=1,\"\",MAX(0,Y15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ15-EO15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,Z15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR15-EP15))","v":6.8611722222222209},{"$f":"IF($D15=1,\"\",MAX(0,AA15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS15-EQ15))","v":4.5358335401157923},{"$f":"IF($D15=1,\"\",MAX(0,AB15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT15-ER15))","v":5.5821531224152192},{"$f":"IF($D15=1,\"\",MAX(0,AC15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU15-ES15))","v":0},120152.89998875522,1051170.4725430643,752554.80122584559,{"$f":"IF(StagingTRM!$C18=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD15:BA15))/2","v":2943957.3394859075},1051170.4725430643,{"$f":"+IL15-'Status Quo'!K14","v":-1.1641532182693481E-10},{"$f":"+IO15-SUM('Demand Revenues'!CC15:CZ15)/2","v":0}]
[null,10061,"Blaine, City of",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB17)))","v":12.041},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC17)))","v":14.25},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD17)))","v":14.631},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE17)))","v":15.545999999999999},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF17)))","v":13.715},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG17)))","v":13.254},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH17)))","v":12.167},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI17)))","v":10.667999999999999},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ17)))","v":10.882999999999999},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK17)))","v":11.371},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL17)))","v":11.057},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM17)))","v":10.851000000000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN17)))","v":11.128},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO17)))","v":13.348000000000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP17)))","v":13.717000000000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ17)))","v":14.566000000000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR17)))","v":13.737},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS17)))","v":12.269},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT17)))","v":11.18},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU17)))","v":9.6720000000000006},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV17)))","v":9.8819999999999997},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW17)))","v":10.371},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX17)))","v":10.051},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY17)))","v":9.8390000000000004},{"$f":"IF($E17=1,F17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.888999999999999},{"$f":"IF($E17=1,G17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.257},{"$f":"IF($E17=1,H17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.15},{"$f":"IF($E17=1,I17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.279},{"$f":"IF($E17=1,J17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.537000000000001},{"$f":"IF($E17=1,K17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.612},{"$f":"IF($E17=1,L17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.590999999999999},{"$f":"IF($E17=1,M17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.335000000000001},{"$f":"IF($E17=1,N17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.605},{"$f":"IF($E17=1,O17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.516},{"$f":"IF($E17=1,P17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.988},{"$f":"IF($E17=1,Q17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.824},{"$f":"IF($E17=1,R17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.928000000000001},{"$f":"IF($E17=1,S17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.839},{"$f":"IF($E17=1,T17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.093999999999999},{"$f":"IF($E17=1,U17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.695},{"$f":"IF($E17=1,V17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.396000000000001},{"$f":"IF($E17=1,W17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.451000000000001},{"$f":"IF($E17=1,X17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.431000000000001},{"$f":"IF($E17=1,Y17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.103},{"$f":"IF($E17=1,Z17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.461},{"$f":"IF($E17=1,AA17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.271000000000001},{"$f":"IF($E17=1,AB17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.637},{"$f":"IF($E17=1,AC17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.553000000000001},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.112853365384616},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.5790775},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.284445},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.972197115384615},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.772475},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.903814903846154},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.097382211538463},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2517788461538455},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1532300000000006},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.6908942307692296},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2928958333333327},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4497786458333337},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1712222222222213},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.648025000000001},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.347572500000002},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.979701923076922},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.178325520833333},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.905987980769229},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0989086538461539},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.247490384615384},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1437000000000008},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6820288461538446},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.2841923076923063},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.4231274999999997},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1546189024390241},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4472990654205606},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.125270348837208},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.728362804878047},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.885398648648648},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2455963302752284},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3885822368421046},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.511176829268293},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.5168593750000001},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.8918749999999998},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4563557692307683},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6129732142857138},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.1033493589743602},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.493423676012462},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1676366279069761},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.7250548780487804},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2326631944444451},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.239076452599388},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3805427631578961},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4973475609756104},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4992031249999993},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8744420731707319},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5180091463414636},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5061718749999997},{"$f":"IF($D17=1,\"\",(BB17*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ17*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.2495456989247309},{"$f":"IF($D17=1,\"\",(BC17*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA17*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.629977808599168},{"$f":"IF($D17=1,\"\",(BD17*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB17*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.28611693548387},{"$f":"IF($D17=1,\"\",(BE17*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC17*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.982979838709676},{"$f":"IF($D17=1,\"\",(BF17*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD17*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.96992528735632},{"$f":"IF($D17=1,\"\",(BG17*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE17*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.174020188425303},{"$f":"IF($D17=1,\"\",(BH17*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF17*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.3758888888888894},{"$f":"IF($D17=1,\"\",(BI17*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG17*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.4844166666666663},{"$f":"IF($D17=1,\"\",(BJ17*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH17*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.4259541666666671},{"$f":"IF($D17=1,\"\",(BK17*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI17*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.8977782258064497},{"$f":"IF($D17=1,\"\",(BL17*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ17*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.5227338709677412},{"$f":"IF($D17=1,\"\",(BM17*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK17*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.5926027777777776},{"$f":"IF($D17=1,\"\",(BN17*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL17*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.3040497311827952},{"$f":"IF($D17=1,\"\",(BO17*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM17*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6887642163661578},{"$f":"IF($D17=1,\"\",(BP17*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN17*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.339645161290322},{"$f":"IF($D17=1,\"\",(BQ17*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO17*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.985717741935483},{"$f":"IF($D17=1,\"\",(BR17*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP17*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.344470238095239},{"$f":"IF($D17=1,\"\",(BS17*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ17*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.1723674293405111},{"$f":"IF($D17=1,\"\",(BT17*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR17*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.3733763888888895},{"$f":"IF($D17=1,\"\",(BU17*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS17*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.475922043010752},{"$f":"IF($D17=1,\"\",(BV17*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT17*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.4128125000000002},{"$f":"IF($D17=1,\"\",(BW17*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU17*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.8851357526881714},{"$f":"IF($D17=1,\"\",(BX17*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV17*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5055524193548377},{"$f":"IF($D17=1,\"\",(BY17*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW17*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5711472222222218},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.29},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.758},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.1040000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.2050000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.3859999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.0169999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.1950000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.59599999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.44900000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.498},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.19600000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.309},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.29},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.758},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.1040000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.2050000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.3859999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.0169999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.1950000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.59599999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.44900000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.498},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.19600000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.309},{"$f":"IF($D17=1,\"\",MAX(F17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB17,0))","v":1.9281466346153842},{"$f":"IF($D17=1,\"\",MAX(G17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC17,0))","v":2.6709224999999996},{"$f":"IF($D17=1,\"\",MAX(H17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD17,0))","v":2.3465550000000004},{"$f":"IF($D17=1,\"\",MAX(I17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE17,0))","v":2.5738028846153842},{"$f":"IF($D17=1,\"\",MAX(J17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF17,0))","v":1.9425249999999998},{"$f":"IF($D17=1,\"\",MAX(K17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG17,0))","v":2.3501850961538455},{"$f":"IF($D17=1,\"\",MAX(L17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH17,0))","v":2.069617788461537},{"$f":"IF($D17=1,\"\",MAX(M17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI17,0))","v":1.4162211538461538},{"$f":"IF($D17=1,\"\",MAX(N17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ17,0))","v":1.7297699999999985},{"$f":"IF($D17=1,\"\",MAX(O17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK17,0))","v":1.6801057692307708},{"$f":"IF($D17=1,\"\",MAX(P17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL17,0))","v":1.7641041666666677},{"$f":"IF($D17=1,\"\",MAX(Q17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM17,0))","v":1.4012213541666672},{"$f":"IF($D17=1,\"\",MAX(R17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN17,0))","v":1.9567777777777788},{"$f":"IF($D17=1,\"\",MAX(S17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO17,0))","v":2.6999750000000002},{"$f":"IF($D17=1,\"\",MAX(T17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP17,0))","v":2.3694274999999987},{"$f":"IF($D17=1,\"\",MAX(U17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ17,0))","v":2.5862980769230788},{"$f":"IF($D17=1,\"\",MAX(V17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR17,0))","v":2.5586744791666671},{"$f":"IF($D17=1,\"\",MAX(W17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS17,0))","v":2.3630120192307711},{"$f":"IF($D17=1,\"\",MAX(X17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT17,0))","v":2.0810913461538458},{"$f":"IF($D17=1,\"\",MAX(Y17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU17,0))","v":1.4245096153846166},{"$f":"IF($D17=1,\"\",MAX(Z17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV17,0))","v":1.7382999999999988},{"$f":"IF($D17=1,\"\",MAX(AA17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW17,0))","v":1.6889711538461558},{"$f":"IF($D17=1,\"\",MAX(AB17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX17,0))","v":1.7668076923076939},{"$f":"IF($D17=1,\"\",MAX(AC17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY17,0))","v":1.4158725000000008},{"$f":"IF($D17=1,\"\",MAX(0,F17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB17-DV17))","v":0.63814663461538412},{"$f":"IF($D17=1,\"\",MAX(0,G17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC17-DW17))","v":0.91292249999999964},{"$f":"IF($D17=1,\"\",MAX(0,H17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD17-DX17))","v":1.2425550000000003},{"$f":"IF($D17=1,\"\",MAX(0,I17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE17-DY17))","v":1.3688028846153841},{"$f":"IF($D17=1,\"\",MAX(0,J17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF17-DZ17))","v":0.55652499999999994},{"$f":"IF($D17=1,\"\",MAX(0,K17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG17-EA17))","v":1.3331850961538456},{"$f":"IF($D17=1,\"\",MAX(0,L17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH17-EB17))","v":0.87461778846153693},{"$f":"IF($D17=1,\"\",MAX(0,M17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI17-EC17))","v":0.82022115384615379},{"$f":"IF($D17=1,\"\",MAX(0,N17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ17-ED17))","v":1.2807699999999984},{"$f":"IF($D17=1,\"\",MAX(0,O17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK17-EE17))","v":1.1821057692307708},{"$f":"IF($D17=1,\"\",MAX(0,P17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL17-EF17))","v":1.5681041666666677},{"$f":"IF($D17=1,\"\",MAX(0,Q17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM17-EG17))","v":1.0922213541666672},{"$f":"IF($D17=1,\"\",MAX(0,R17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN17-EH17))","v":0.6667777777777788},{"$f":"IF($D17=1,\"\",MAX(0,S17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO17-EI17))","v":0.94197500000000023},{"$f":"IF($D17=1,\"\",MAX(0,T17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP17-EJ17))","v":1.2654274999999986},{"$f":"IF($D17=1,\"\",MAX(0,U17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ17-EK17))","v":1.3812980769230787},{"$f":"IF($D17=1,\"\",MAX(0,V17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR17-EL17))","v":1.1726744791666672},{"$f":"IF($D17=1,\"\",MAX(0,W17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS17-EM17))","v":1.3460120192307712},{"$f":"IF($D17=1,\"\",MAX(0,X17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT17-EN17))","v":0.88609134615384577},{"$f":"IF($D17=1,\"\",MAX(0,Y17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU17-EO17))","v":0.82850961538461665},{"$f":"IF($D17=1,\"\",MAX(0,Z17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV17-EP17))","v":1.2892999999999988},{"$f":"IF($D17=1,\"\",MAX(0,AA17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW17-EQ17))","v":1.1909711538461558},{"$f":"IF($D17=1,\"\",MAX(0,AB17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX17-ER17))","v":1.5708076923076939},{"$f":"IF($D17=1,\"\",MAX(0,AC17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY17-ES17))","v":1.1068725000000008},{"$f":"IF($D17=1,\"\",MAX(0,F17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX17))","v":2.7914543010752695},{"$f":"IF($D17=1,\"\",MAX(0,G17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY17))","v":3.6200221914008317},{"$f":"IF($D17=1,\"\",MAX(0,H17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ17))","v":3.3448830645161305},{"$f":"IF($D17=1,\"\",MAX(0,I17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA17))","v":3.5630201612903232},{"$f":"IF($D17=1,\"\",MAX(0,J17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB17))","v":2.7450747126436799},{"$f":"IF($D17=1,\"\",MAX(0,K17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC17))","v":3.079979811574697},{"$f":"IF($D17=1,\"\",MAX(0,L17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD17))","v":2.7911111111111104},{"$f":"IF($D17=1,\"\",MAX(0,M17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE17))","v":2.183583333333333},{"$f":"IF($D17=1,\"\",MAX(0,N17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF17))","v":2.457045833333332},{"$f":"IF($D17=1,\"\",MAX(0,O17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG17))","v":2.4732217741935507},{"$f":"IF($D17=1,\"\",MAX(0,P17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH17))","v":2.5342661290322592},{"$f":"IF($D17=1,\"\",MAX(0,Q17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI17))","v":2.2583972222222233},{"$f":"IF($D17=1,\"\",MAX(0,R17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ17))","v":2.8239502688172049},{"$f":"IF($D17=1,\"\",MAX(0,S17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK17))","v":3.6592357836338429},{"$f":"IF($D17=1,\"\",MAX(0,T17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL17))","v":3.3773548387096781},{"$f":"IF($D17=1,\"\",MAX(0,U17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM17))","v":3.5802822580645177},{"$f":"IF($D17=1,\"\",MAX(0,V17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN17))","v":3.3925297619047612},{"$f":"IF($D17=1,\"\",MAX(0,W17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO17))","v":3.096632570659489},{"$f":"IF($D17=1,\"\",MAX(0,X17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP17))","v":2.8066236111111103},{"$f":"IF($D17=1,\"\",MAX(0,Y17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ17))","v":2.1960779569892486},{"$f":"IF($D17=1,\"\",MAX(0,Z17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR17))","v":2.4691874999999994},{"$f":"IF($D17=1,\"\",MAX(0,AA17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS17))","v":2.4858642473118291},{"$f":"IF($D17=1,\"\",MAX(0,AB17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT17))","v":2.5454475806451624},{"$f":"IF($D17=1,\"\",MAX(0,AC17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU17))","v":2.2678527777777786},{"$f":"IF($D17=1,\"\",MAX(0,F17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX17-DV17))","v":1.5014543010752694},{"$f":"IF($D17=1,\"\",MAX(0,G17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY17-DW17))","v":1.8620221914008317},{"$f":"IF($D17=1,\"\",MAX(0,H17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ17-DX17))","v":2.2408830645161304},{"$f":"IF($D17=1,\"\",MAX(0,I17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA17-DY17))","v":2.3580201612903231},{"$f":"IF($D17=1,\"\",MAX(0,J17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB17-DZ17))","v":1.35907471264368},{"$f":"IF($D17=1,\"\",MAX(0,K17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC17-EA17))","v":2.0629798115746971},{"$f":"IF($D17=1,\"\",MAX(0,L17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD17-EB17))","v":1.5961111111111104},{"$f":"IF($D17=1,\"\",MAX(0,M17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE17-EC17))","v":1.5875833333333329},{"$f":"IF($D17=1,\"\",MAX(0,N17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF17-ED17))","v":2.0080458333333322},{"$f":"IF($D17=1,\"\",MAX(0,O17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG17-EE17))","v":1.9752217741935507},{"$f":"IF($D17=1,\"\",MAX(0,P17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH17-EF17))","v":2.3382661290322591},{"$f":"IF($D17=1,\"\",MAX(0,Q17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI17-EG17))","v":1.9493972222222233},{"$f":"IF($D17=1,\"\",MAX(0,R17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ17-EH17))","v":1.5339502688172049},{"$f":"IF($D17=1,\"\",MAX(0,S17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK17-EI17))","v":1.9012357836338429},{"$f":"IF($D17=1,\"\",MAX(0,T17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL17-EJ17))","v":2.273354838709678},{"$f":"IF($D17=1,\"\",MAX(0,U17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM17-EK17))","v":2.3752822580645176},{"$f":"IF($D17=1,\"\",MAX(0,V17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN17-EL17))","v":2.0065297619047611},{"$f":"IF($D17=1,\"\",MAX(0,W17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO17-EM17))","v":2.0796325706594891},{"$f":"IF($D17=1,\"\",MAX(0,X17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP17-EN17))","v":1.6116236111111102},{"$f":"IF($D17=1,\"\",MAX(0,Y17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ17-EO17))","v":1.6000779569892485},{"$f":"IF($D17=1,\"\",MAX(0,Z17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR17-EP17))","v":2.0201874999999996},{"$f":"IF($D17=1,\"\",MAX(0,AA17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS17-EQ17))","v":1.9878642473118291},{"$f":"IF($D17=1,\"\",MAX(0,AB17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT17-ER17))","v":2.3494475806451622},{"$f":"IF($D17=1,\"\",MAX(0,AC17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU17-ES17))","v":1.9588527777777787},131119.61873538999,330642.41480925074,233014.29873538998,{"$f":"IF(StagingTRM!$C20=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD17:BA17))/2","v":1279360.8378799718},330642.41480925074,{"$f":"+IL17-'Status Quo'!K16","v":0},{"$f":"+IO17-SUM('Demand Revenues'!CC17:CZ17)/2","v":0}]
[null,10072,"Ellensburg, City of",{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB26)))","v":30.859000000000002},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC26)))","v":33.323},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD26)))","v":37.832999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE26)))","v":40.134999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF26)))","v":35.338000000000001},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG26)))","v":32.369},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH26)))","v":29.916},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI26)))","v":27.337},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ26)))","v":31.478999999999999},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK26)))","v":34.631999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL26)))","v":33.707999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM26)))","v":29.337},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN26)))","v":30.831999999999997},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO26)))","v":33.308},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP26)))","v":37.835999999999999},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ26)))","v":40.153999999999996},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR26)))","v":35.332999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS26)))","v":32.348999999999997},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT26)))","v":29.882999999999999},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU26)))","v":27.288},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV26)))","v":31.453999999999997},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW26)))","v":34.622999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX26)))","v":33.693999999999996},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY26)))","v":29.298000000000002},{"$f":"IF($E26=1,F26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.372999999999998},{"$f":"IF($E26=1,G26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.012999999999998},{"$f":"IF($E26=1,H26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.992999999999999},{"$f":"IF($E26=1,I26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":45.842999999999996},{"$f":"IF($E26=1,J26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.079000000000001},{"$f":"IF($E26=1,K26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.131},{"$f":"IF($E26=1,L26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.654},{"$f":"IF($E26=1,M26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":25.265000000000001},{"$f":"IF($E26=1,N26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.227},{"$f":"IF($E26=1,O26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.564999999999998},{"$f":"IF($E26=1,P26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.265000000000001},{"$f":"IF($E26=1,Q26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.986000000000001},{"$f":"IF($E26=1,R26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.132999999999999},{"$f":"IF($E26=1,S26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.373999999999995},{"$f":"IF($E26=1,T26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":38.462999999999994},{"$f":"IF($E26=1,U26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.234999999999999},{"$f":"IF($E26=1,V26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":36.221999999999994},{"$f":"IF($E26=1,W26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.322999999999993},{"$f":"IF($E26=1,X26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.242999999999999},{"$f":"IF($E26=1,Y26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.286999999999999},{"$f":"IF($E26=1,Z26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.606999999999999},{"$f":"IF($E26=1,AA26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.765999999999998},{"$f":"IF($E26=1,AB26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":36.701999999999998},{"$f":"IF($E26=1,AC26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.898999999999994},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.756829326923079},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.854130000000001},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.496139999999997},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.018206730769229},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.627549999999999},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.297959134615386},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.331740384615387},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.783855769230772},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.826550000000001},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.955221153846153},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.336606481481478},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.833585937500001},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.623717592592591},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.772970000000001},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.419090000000004},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.043278846153846},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.794872395833334},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.274074519230769},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.283201923076923},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.716031249999997},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.761145000000003},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.931980769230769},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.255526442307691},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.730149999999998},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.593935975609757},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.888542056074765},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.357186046511625},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.632515243902439},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.207070945945944},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.468908256880734},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.017157894736844},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.312871951219513},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.286234374999999},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.693085365853658},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.89447435897436},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.342964285714285},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.572445512820511},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.789295950155761},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.260171511627906},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.630478658536582},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.746322916666667},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.411874617737002},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.945388157894737},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.221874999999997},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.187959374999998},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.635960365853656},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.866783536585366},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.179103125000001},{"$f":"IF($D26=1,\"\",(BB26*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ26*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.598994623655916},{"$f":"IF($D26=1,\"\",(BC26*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA26*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.643375866851596},{"$f":"IF($D26=1,\"\",(BD26*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB26*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.657698924731179},{"$f":"IF($D26=1,\"\",(BE26*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC26*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.084729838709674},{"$f":"IF($D26=1,\"\",(BF26*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD26*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.32228879310345},{"$f":"IF($D26=1,\"\",(BG26*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE26*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.732549125168237},{"$f":"IF($D26=1,\"\",(BH26*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF26*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.510027777777779},{"$f":"IF($D26=1,\"\",(BI26*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG26*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.812776881720431},{"$f":"IF($D26=1,\"\",(BJ26*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH26*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.919743055555557},{"$f":"IF($D26=1,\"\",(BK26*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI26*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.635354838709677},{"$f":"IF($D26=1,\"\",(BL26*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ26*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.054422043010749},{"$f":"IF($D26=1,\"\",(BM26*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK26*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.804629166666665},{"$f":"IF($D26=1,\"\",(BN26*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL26*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.505442204301072},{"$f":"IF($D26=1,\"\",(BO26*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM26*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.554163661581136},{"$f":"IF($D26=1,\"\",(BP26*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN26*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.571418010752691},{"$f":"IF($D26=1,\"\",(BQ26*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO26*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.097850806451611},{"$f":"IF($D26=1,\"\",(BR26*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP26*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.202636904761903},{"$f":"IF($D26=1,\"\",(BS26*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ26*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.69407537012113},{"$f":"IF($D26=1,\"\",(BT26*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR26*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.451680555555555},{"$f":"IF($D26=1,\"\",(BU26*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS26*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.73473655913978},{"$f":"IF($D26=1,\"\",(BV26*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT26*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.839729166666665},{"$f":"IF($D26=1,\"\",(BW26*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU26*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.597176075268816},{"$f":"IF($D26=1,\"\",(BX26*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV26*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.998123655913979},{"$f":"IF($D26=1,\"\",(BY26*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW26*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.707462499999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.5910000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":5.84},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.3260000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.8959999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.7919999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.1319999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.1739999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.036},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":5.2670000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":7.444},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.5659999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.5670000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.5910000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":5.84},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.3260000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.8959999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.7919999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.1319999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.1739999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.036},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":5.2670000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":7.444},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.5659999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.5670000000000002},{"$f":"IF($D26=1,\"\",MAX(F26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB26,0))","v":4.1021706730769232},{"$f":"IF($D26=1,\"\",MAX(G26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC26,0))","v":5.468869999999999},{"$f":"IF($D26=1,\"\",MAX(H26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD26,0))","v":5.3368600000000015},{"$f":"IF($D26=1,\"\",MAX(I26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE26,0))","v":7.1167932692307687},{"$f":"IF($D26=1,\"\",MAX(J26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF26,0))","v":5.7104500000000016},{"$f":"IF($D26=1,\"\",MAX(K26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG26,0))","v":5.0710408653846137},{"$f":"IF($D26=1,\"\",MAX(L26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH26,0))","v":5.5842596153846138},{"$f":"IF($D26=1,\"\",MAX(M26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI26,0))","v":5.5531442307692274},{"$f":"IF($D26=1,\"\",MAX(N26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ26,0))","v":8.6524499999999982},{"$f":"IF($D26=1,\"\",MAX(O26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK26,0))","v":10.676778846153844},{"$f":"IF($D26=1,\"\",MAX(P26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL26,0))","v":10.37139351851852},{"$f":"IF($D26=1,\"\",MAX(Q26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM26,0))","v":5.5034140624999992},{"$f":"IF($D26=1,\"\",MAX(R26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN26,0))","v":5.2082824074074061},{"$f":"IF($D26=1,\"\",MAX(S26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO26,0))","v":5.535029999999999},{"$f":"IF($D26=1,\"\",MAX(T26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP26,0))","v":5.4169099999999943},{"$f":"IF($D26=1,\"\",MAX(U26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ26,0))","v":7.1107211538461499},{"$f":"IF($D26=1,\"\",MAX(V26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR26,0))","v":4.5381276041666645},{"$f":"IF($D26=1,\"\",MAX(W26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS26,0))","v":5.0749254807692274},{"$f":"IF($D26=1,\"\",MAX(X26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT26,0))","v":5.5997980769230757},{"$f":"IF($D26=1,\"\",MAX(Y26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU26,0))","v":5.5719687500000035},{"$f":"IF($D26=1,\"\",MAX(Z26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV26,0))","v":8.6928549999999944},{"$f":"IF($D26=1,\"\",MAX(AA26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW26,0))","v":10.691019230769228},{"$f":"IF($D26=1,\"\",MAX(AB26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX26,0))","v":9.4384735576923049},{"$f":"IF($D26=1,\"\",MAX(AC26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY26,0))","v":6.5678500000000035},{"$f":"IF($D26=1,\"\",MAX(0,F26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB26-DV26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,G26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC26-DW26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,H26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD26-DX26))","v":2.0108600000000014},{"$f":"IF($D26=1,\"\",MAX(0,I26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE26-DY26))","v":3.2207932692307688},{"$f":"IF($D26=1,\"\",MAX(0,J26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF26-DZ26))","v":1.9184500000000018},{"$f":"IF($D26=1,\"\",MAX(0,K26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG26-EA26))","v":0.93904086538461407},{"$f":"IF($D26=1,\"\",MAX(0,L26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH26-EB26))","v":2.4102596153846139},{"$f":"IF($D26=1,\"\",MAX(0,M26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI26-EC26))","v":2.5171442307692273},{"$f":"IF($D26=1,\"\",MAX(0,N26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ26-ED26))","v":3.3854499999999978},{"$f":"IF($D26=1,\"\",MAX(0,O26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK26-EE26))","v":3.2327788461538445},{"$f":"IF($D26=1,\"\",MAX(0,P26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL26-EF26))","v":5.8053935185185201},{"$f":"IF($D26=1,\"\",MAX(0,Q26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM26-EG26))","v":1.936414062499999},{"$f":"IF($D26=1,\"\",MAX(0,R26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN26-EH26))","v":0.61728240740740592},{"$f":"IF($D26=1,\"\",MAX(0,S26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO26-EI26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,T26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP26-EJ26))","v":2.0909099999999943},{"$f":"IF($D26=1,\"\",MAX(0,U26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ26-EK26))","v":3.21472115384615},{"$f":"IF($D26=1,\"\",MAX(0,V26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR26-EL26))","v":0.74612760416666468},{"$f":"IF($D26=1,\"\",MAX(0,W26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS26-EM26))","v":0.94292548076922778},{"$f":"IF($D26=1,\"\",MAX(0,X26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT26-EN26))","v":2.4257980769230758},{"$f":"IF($D26=1,\"\",MAX(0,Y26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU26-EO26))","v":2.5359687500000034},{"$f":"IF($D26=1,\"\",MAX(0,Z26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV26-EP26))","v":3.4258549999999941},{"$f":"IF($D26=1,\"\",MAX(0,AA26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW26-EQ26))","v":3.2470192307692285},{"$f":"IF($D26=1,\"\",MAX(0,AB26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX26-ER26))","v":4.8724735576923051},{"$f":"IF($D26=1,\"\",MAX(0,AC26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY26-ES26))","v":3.0008500000000033},{"$f":"IF($D26=1,\"\",MAX(0,F26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX26))","v":7.2600053763440862},{"$f":"IF($D26=1,\"\",MAX(0,G26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY26))","v":7.6796241331484048},{"$f":"IF($D26=1,\"\",MAX(0,H26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ26))","v":8.1753010752688198},{"$f":"IF($D26=1,\"\",MAX(0,I26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA26))","v":9.0502701612903245},{"$f":"IF($D26=1,\"\",MAX(0,J26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB26))","v":8.015711206896551},{"$f":"IF($D26=1,\"\",MAX(0,K26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC26))","v":7.6364508748317625},{"$f":"IF($D26=1,\"\",MAX(0,L26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD26))","v":7.4059722222222213},{"$f":"IF($D26=1,\"\",MAX(0,M26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE26))","v":7.5242231182795685},{"$f":"IF($D26=1,\"\",MAX(0,N26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF26))","v":11.559256944444442},{"$f":"IF($D26=1,\"\",MAX(0,O26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG26))","v":12.996645161290321},{"$f":"IF($D26=1,\"\",MAX(0,P26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH26))","v":12.653577956989249},{"$f":"IF($D26=1,\"\",MAX(0,Q26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI26))","v":8.532370833333335},{"$f":"IF($D26=1,\"\",MAX(0,R26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ26))","v":7.3265577956989247},{"$f":"IF($D26=1,\"\",MAX(0,S26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK26))","v":7.7538363384188642},{"$f":"IF($D26=1,\"\",MAX(0,T26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL26))","v":8.2645819892473078},{"$f":"IF($D26=1,\"\",MAX(0,U26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM26))","v":9.0561491935483858},{"$f":"IF($D26=1,\"\",MAX(0,V26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN26))","v":7.1303630952380956},{"$f":"IF($D26=1,\"\",MAX(0,W26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO26))","v":7.6549246298788667},{"$f":"IF($D26=1,\"\",MAX(0,X26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP26))","v":7.4313194444444441},{"$f":"IF($D26=1,\"\",MAX(0,Y26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ26))","v":7.5532634408602206},{"$f":"IF($D26=1,\"\",MAX(0,Z26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR26))","v":11.614270833333332},{"$f":"IF($D26=1,\"\",MAX(0,AA26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS26))","v":13.025823924731181},{"$f":"IF($D26=1,\"\",MAX(0,AB26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT26))","v":12.695876344086017},{"$f":"IF($D26=1,\"\",MAX(0,AC26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU26))","v":8.5905375000000035},{"$f":"IF($D26=1,\"\",MAX(0,F26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX26-DV26))","v":2.669005376344086},{"$f":"IF($D26=1,\"\",MAX(0,G26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY26-DW26))","v":1.8396241331484049},{"$f":"IF($D26=1,\"\",MAX(0,H26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ26-DX26))","v":4.8493010752688193},{"$f":"IF($D26=1,\"\",MAX(0,I26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA26-DY26))","v":5.1542701612903246},{"$f":"IF($D26=1,\"\",MAX(0,J26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB26-DZ26))","v":4.2237112068965512},{"$f":"IF($D26=1,\"\",MAX(0,K26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC26-EA26))","v":3.5044508748317629},{"$f":"IF($D26=1,\"\",MAX(0,L26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD26-EB26))","v":4.2319722222222218},{"$f":"IF($D26=1,\"\",MAX(0,M26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE26-EC26))","v":4.4882231182795689},{"$f":"IF($D26=1,\"\",MAX(0,N26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF26-ED26))","v":6.2922569444444418},{"$f":"IF($D26=1,\"\",MAX(0,O26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG26-EE26))","v":5.5526451612903207},{"$f":"IF($D26=1,\"\",MAX(0,P26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH26-EF26))","v":8.0875779569892501},{"$f":"IF($D26=1,\"\",MAX(0,Q26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI26-EG26))","v":4.9653708333333348},{"$f":"IF($D26=1,\"\",MAX(0,R26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ26-EH26))","v":2.7355577956989245},{"$f":"IF($D26=1,\"\",MAX(0,S26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK26-EI26))","v":1.9138363384188644},{"$f":"IF($D26=1,\"\",MAX(0,T26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL26-EJ26))","v":4.9385819892473073},{"$f":"IF($D26=1,\"\",MAX(0,U26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM26-EK26))","v":5.1601491935483859},{"$f":"IF($D26=1,\"\",MAX(0,V26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN26-EL26))","v":3.3383630952380958},{"$f":"IF($D26=1,\"\",MAX(0,W26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO26-EM26))","v":3.522924629878867},{"$f":"IF($D26=1,\"\",MAX(0,X26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP26-EN26))","v":4.2573194444444447},{"$f":"IF($D26=1,\"\",MAX(0,Y26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ26-EO26))","v":4.517263440860221},{"$f":"IF($D26=1,\"\",MAX(0,Z26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR26-EP26))","v":6.3472708333333321},{"$f":"IF($D26=1,\"\",MAX(0,AA26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS26-EQ26))","v":5.5818239247311814},{"$f":"IF($D26=1,\"\",MAX(0,AB26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT26-ER26))","v":8.1298763440860178},{"$f":"IF($D26=1,\"\",MAX(0,AC26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU26-ES26))","v":5.0235375000000033},274760.41958179302,1063286.7610732059,780524.14202169678,{"$f":"IF(StagingTRM!$C29=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD26:BA26))/2","v":3447100.577790922},1063286.7610732059,{"$f":"+IL26-'Status Quo'!K25","v":0},{"$f":"+IO26-SUM('Demand Revenues'!CC26:CZ26)/2","v":0}]
[null,10086,"Plummer, City of",{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB35)))","v":5.8250000000000002},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC35)))","v":6.4119999999999999},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD35)))","v":7.3739999999999997},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE35)))","v":7.49},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF35)))","v":6.9320000000000004},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG35)))","v":6.69},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH35)))","v":6.38},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI35)))","v":5.3970000000000002},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ35)))","v":4.7110000000000003},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK35)))","v":4.5439999999999996},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL35)))","v":4.5759999999999996},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM35)))","v":5.0270000000000001},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN35)))","v":5.8369999999999997},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO35)))","v":6.4249999999999998},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP35)))","v":7.3890000000000002},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ35)))","v":7.5049999999999999},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR35)))","v":6.9450000000000003},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS35)))","v":6.7039999999999997},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT35)))","v":6.3920000000000003},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU35)))","v":5.4080000000000004},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV35)))","v":4.7210000000000001},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW35)))","v":4.5529999999999999},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX35)))","v":4.5860000000000003},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY35)))","v":5.0369999999999999},{"$f":"IF($E35=1,F35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.06},{"$f":"IF($E35=1,G35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.31},{"$f":"IF($E35=1,H35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.28},{"$f":"IF($E35=1,I35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.93},{"$f":"IF($E35=1,J35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.9569999999999999},{"$f":"IF($E35=1,K35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.8179999999999996},{"$f":"IF($E35=1,L35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.7750000000000004},{"$f":"IF($E35=1,M35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.7719999999999998},{"$f":"IF($E35=1,N35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.7759999999999998},{"$f":"IF($E35=1,O35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.9420000000000002},{"$f":"IF($E35=1,P35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.544},{"$f":"IF($E35=1,Q35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.3149999999999999},{"$f":"IF($E35=1,R35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.2709999999999999},{"$f":"IF($E35=1,S35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.2679999999999998},{"$f":"IF($E35=1,T35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.4269999999999996},{"$f":"IF($E35=1,U35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.6980000000000004},{"$f":"IF($E35=1,V35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.968},{"$f":"IF($E35=1,W35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.8289999999999997},{"$f":"IF($E35=1,X35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.7839999999999998},{"$f":"IF($E35=1,Y35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.7789999999999999},{"$f":"IF($E35=1,Z35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.7829999999999999},{"$f":"IF($E35=1,AA35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.9489999999999998},{"$f":"IF($E35=1,AB35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.55},{"$f":"IF($E35=1,AC35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.3220000000000001},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0243124999999997},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4939049999999998},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3769349999999996},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4099951923076919},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0343349999999996},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.685209134615385},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0054495192307691},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5576442307692306},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4844774999999997},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4487283653846155},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4682569444444447},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4678411458333334},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0152685185185186},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5028825000000001},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3876750000000007},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4208533653846152},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0451874999999999},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6946081730769231},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0134447115384617},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5647427884615386},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4914299999999998},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4556081730769228},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4935745192307692},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4551799999999999},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2684176829268292},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7694205607476632},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5687819767441864},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5976585365853655},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3275506756756759},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0138990825688072},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3956809210526315},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8709817073170734},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6967218750000002},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6114908536585366},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5863173076923078},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6469702380952378},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2597628205128206},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7769532710280376},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5779069767441856},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.606887195121951},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3364513888888885},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0219510703363914},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4024572368421051},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8767134146341462},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7021031249999998},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.616701219512195},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6113140243902437},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6356656250000001},{"$f":"IF($D35=1,\"\",(BB35*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ35*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6910685483870966},{"$f":"IF($D35=1,\"\",(BC35*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA35*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.1713536754507627},{"$f":"IF($D35=1,\"\",(BD35*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB35*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0032728494623653},{"$f":"IF($D35=1,\"\",(BE35*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC35*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0518682795698924},{"$f":"IF($D35=1,\"\",(BF35*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD35*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.7337485632183913},{"$f":"IF($D35=1,\"\",(BG35*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE35*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3897604306864073},{"$f":"IF($D35=1,\"\",(BH35*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF35*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7479916666666666},{"$f":"IF($D35=1,\"\",(BI35*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG35*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2549220430107528},{"$f":"IF($D35=1,\"\",(BJ35*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH35*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1343638888888892},{"$f":"IF($D35=1,\"\",(BK35*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI35*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.079623655913978},{"$f":"IF($D35=1,\"\",(BL35*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ35*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0984112903225802},{"$f":"IF($D35=1,\"\",(BM35*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK35*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0847680555555552},{"$f":"IF($D35=1,\"\",(BN35*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL35*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6984435483870963},{"$f":"IF($D35=1,\"\",(BO35*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM35*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.1796879334257975},{"$f":"IF($D35=1,\"\",(BP35*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN35*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0132661290322575},{"$f":"IF($D35=1,\"\",(BQ35*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO35*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0620080645161289},{"$f":"IF($D35=1,\"\",(BR35*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP35*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.7414434523809526},{"$f":"IF($D35=1,\"\",(BS35*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ35*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3985666218035},{"$f":"IF($D35=1,\"\",(BT35*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR35*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7554722222222221},{"$f":"IF($D35=1,\"\",(BU35*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS35*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.261418010752688},{"$f":"IF($D35=1,\"\",(BV35*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT35*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1406180555555556},{"$f":"IF($D35=1,\"\",(BW35*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU35*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0857674731182794},{"$f":"IF($D35=1,\"\",(BX35*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV35*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1046209677419352},{"$f":"IF($D35=1,\"\",(BY35*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW35*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0909513888888887},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.272},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.373},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.359},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2190000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.23},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2649999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.196},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2769999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.78},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.58499999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.47599999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.97899999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.272},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.373},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.359},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2190000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.23},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2649999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.196},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2769999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.78},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.58499999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.47599999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.97899999999999998},{"$f":"IF($D35=1,\"\",MAX(F35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB35,0))","v":1.8006875000000004},{"$f":"IF($D35=1,\"\",MAX(G35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC35,0))","v":1.9180950000000001},{"$f":"IF($D35=1,\"\",MAX(H35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD35,0))","v":1.9970650000000001},{"$f":"IF($D35=1,\"\",MAX(I35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE35,0))","v":2.0800048076923083},{"$f":"IF($D35=1,\"\",MAX(J35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF35,0))","v":1.8976650000000008},{"$f":"IF($D35=1,\"\",MAX(K35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG35,0))","v":2.0047908653846154},{"$f":"IF($D35=1,\"\",MAX(L35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH35,0))","v":2.3745504807692308},{"$f":"IF($D35=1,\"\",MAX(M35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI35,0))","v":1.8393557692307696},{"$f":"IF($D35=1,\"\",MAX(N35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ35,0))","v":1.2265225000000006},{"$f":"IF($D35=1,\"\",MAX(O35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK35,0))","v":1.0952716346153841},{"$f":"IF($D35=1,\"\",MAX(P35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL35,0))","v":1.107743055555555},{"$f":"IF($D35=1,\"\",MAX(Q35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM35,0))","v":1.5591588541666668},{"$f":"IF($D35=1,\"\",MAX(R35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN35,0))","v":1.8217314814814811},{"$f":"IF($D35=1,\"\",MAX(S35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO35,0))","v":1.9221174999999997},{"$f":"IF($D35=1,\"\",MAX(T35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP35,0))","v":2.0013249999999996},{"$f":"IF($D35=1,\"\",MAX(U35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ35,0))","v":2.0841466346153847},{"$f":"IF($D35=1,\"\",MAX(V35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR35,0))","v":1.8998125000000003},{"$f":"IF($D35=1,\"\",MAX(W35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS35,0))","v":2.0093918269230766},{"$f":"IF($D35=1,\"\",MAX(X35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT35,0))","v":2.3785552884615386},{"$f":"IF($D35=1,\"\",MAX(Y35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU35,0))","v":1.8432572115384618},{"$f":"IF($D35=1,\"\",MAX(Z35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV35,0))","v":1.2295700000000003},{"$f":"IF($D35=1,\"\",MAX(AA35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW35,0))","v":1.0973918269230771},{"$f":"IF($D35=1,\"\",MAX(AB35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX35,0))","v":1.0924254807692311},{"$f":"IF($D35=1,\"\",MAX(AC35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY35,0))","v":1.58182},{"$f":"IF($D35=1,\"\",MAX(0,F35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB35-DV35))","v":0.52868750000000042},{"$f":"IF($D35=1,\"\",MAX(0,G35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC35-DW35))","v":0.54509500000000011},{"$f":"IF($D35=1,\"\",MAX(0,H35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD35-DX35))","v":0.6380650000000001},{"$f":"IF($D35=1,\"\",MAX(0,I35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE35-DY35))","v":0.86100480769230825},{"$f":"IF($D35=1,\"\",MAX(0,J35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF35-DZ35))","v":0.66766500000000084},{"$f":"IF($D35=1,\"\",MAX(0,K35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG35-EA35))","v":0.73979086538461547},{"$f":"IF($D35=1,\"\",MAX(0,L35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH35-EB35))","v":1.1785504807692309},{"$f":"IF($D35=1,\"\",MAX(0,M35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI35-EC35))","v":0.56235576923076969},{"$f":"IF($D35=1,\"\",MAX(0,N35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ35-ED35))","v":0.4465225000000006},{"$f":"IF($D35=1,\"\",MAX(0,O35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK35-EE35))","v":0.51027163461538416},{"$f":"IF($D35=1,\"\",MAX(0,P35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL35-EF35))","v":0.63174305555555499},{"$f":"IF($D35=1,\"\",MAX(0,Q35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM35-EG35))","v":0.58015885416666679},{"$f":"IF($D35=1,\"\",MAX(0,R35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN35-EH35))","v":0.5497314814814811},{"$f":"IF($D35=1,\"\",MAX(0,S35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO35-EI35))","v":0.5491174999999997},{"$f":"IF($D35=1,\"\",MAX(0,T35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP35-EJ35))","v":0.64232499999999959},{"$f":"IF($D35=1,\"\",MAX(0,U35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ35-EK35))","v":0.86514663461538466},{"$f":"IF($D35=1,\"\",MAX(0,V35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR35-EL35))","v":0.66981250000000037},{"$f":"IF($D35=1,\"\",MAX(0,W35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS35-EM35))","v":0.7443918269230767},{"$f":"IF($D35=1,\"\",MAX(0,X35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT35-EN35))","v":1.1825552884615387},{"$f":"IF($D35=1,\"\",MAX(0,Y35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU35-EO35))","v":0.56625721153846187},{"$f":"IF($D35=1,\"\",MAX(0,Z35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV35-EP35))","v":0.44957000000000025},{"$f":"IF($D35=1,\"\",MAX(0,AA35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW35-EQ35))","v":0.51239182692307716},{"$f":"IF($D35=1,\"\",MAX(0,AB35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX35-ER35))","v":0.61642548076923109},{"$f":"IF($D35=1,\"\",MAX(0,AC35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY35-ES35))","v":0.60282000000000002},{"$f":"IF($D35=1,\"\",MAX(0,F35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX35))","v":2.1339314516129035},{"$f":"IF($D35=1,\"\",MAX(0,G35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY35))","v":2.2406463245492372},{"$f":"IF($D35=1,\"\",MAX(0,H35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ35))","v":2.3707271505376344},{"$f":"IF($D35=1,\"\",MAX(0,I35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA35))","v":2.4381317204301078},{"$f":"IF($D35=1,\"\",MAX(0,J35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB35))","v":2.1982514367816091},{"$f":"IF($D35=1,\"\",MAX(0,K35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC35))","v":2.3002395693135931},{"$f":"IF($D35=1,\"\",MAX(0,L35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD35))","v":2.6320083333333333},{"$f":"IF($D35=1,\"\",MAX(0,M35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE35))","v":2.1420779569892474},{"$f":"IF($D35=1,\"\",MAX(0,N35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF35))","v":1.5766361111111111},{"$f":"IF($D35=1,\"\",MAX(0,O35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG35))","v":1.4643763440860216},{"$f":"IF($D35=1,\"\",MAX(0,P35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH35))","v":1.4775887096774194},{"$f":"IF($D35=1,\"\",MAX(0,Q35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI35))","v":1.9422319444444449},{"$f":"IF($D35=1,\"\",MAX(0,R35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ35))","v":2.1385564516129034},{"$f":"IF($D35=1,\"\",MAX(0,S35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK35))","v":2.2453120665742023},{"$f":"IF($D35=1,\"\",MAX(0,T35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL35))","v":2.3757338709677427},{"$f":"IF($D35=1,\"\",MAX(0,U35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM35))","v":2.4429919354838709},{"$f":"IF($D35=1,\"\",MAX(0,V35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN35))","v":2.2035565476190477},{"$f":"IF($D35=1,\"\",MAX(0,W35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO35))","v":2.3054333781964997},{"$f":"IF($D35=1,\"\",MAX(0,X35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP35))","v":2.6365277777777782},{"$f":"IF($D35=1,\"\",MAX(0,Y35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ35))","v":2.1465819892473124},{"$f":"IF($D35=1,\"\",MAX(0,Z35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR35))","v":1.5803819444444445},{"$f":"IF($D35=1,\"\",MAX(0,AA35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS35))","v":1.4672325268817206},{"$f":"IF($D35=1,\"\",MAX(0,AB35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT35))","v":1.4813790322580651},{"$f":"IF($D35=1,\"\",MAX(0,AC35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU35))","v":1.9460486111111113},{"$f":"IF($D35=1,\"\",MAX(0,F35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX35-DV35))","v":0.86193145161290352},{"$f":"IF($D35=1,\"\",MAX(0,G35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY35-DW35))","v":0.86764632454923718},{"$f":"IF($D35=1,\"\",MAX(0,H35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ35-DX35))","v":1.0117271505376344},{"$f":"IF($D35=1,\"\",MAX(0,I35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA35-DY35))","v":1.2191317204301078},{"$f":"IF($D35=1,\"\",MAX(0,J35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB35-DZ35))","v":0.96825143678160908},{"$f":"IF($D35=1,\"\",MAX(0,K35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC35-EA35))","v":1.0352395693135932},{"$f":"IF($D35=1,\"\",MAX(0,L35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD35-EB35))","v":1.4360083333333333},{"$f":"IF($D35=1,\"\",MAX(0,M35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE35-EC35))","v":0.8650779569892475},{"$f":"IF($D35=1,\"\",MAX(0,N35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF35-ED35))","v":0.7966361111111111},{"$f":"IF($D35=1,\"\",MAX(0,O35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG35-EE35))","v":0.87937634408602161},{"$f":"IF($D35=1,\"\",MAX(0,P35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH35-EF35))","v":1.0015887096774194},{"$f":"IF($D35=1,\"\",MAX(0,Q35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI35-EG35))","v":0.96323194444444493},{"$f":"IF($D35=1,\"\",MAX(0,R35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ35-EH35))","v":0.8665564516129034},{"$f":"IF($D35=1,\"\",MAX(0,S35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK35-EI35))","v":0.87231206657420235},{"$f":"IF($D35=1,\"\",MAX(0,T35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL35-EJ35))","v":1.0167338709677427},{"$f":"IF($D35=1,\"\",MAX(0,U35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM35-EK35))","v":1.2239919354838709},{"$f":"IF($D35=1,\"\",MAX(0,V35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN35-EL35))","v":0.97355654761904775},{"$f":"IF($D35=1,\"\",MAX(0,W35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO35-EM35))","v":1.0404333781964998},{"$f":"IF($D35=1,\"\",MAX(0,X35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP35-EN35))","v":1.4405277777777783},{"$f":"IF($D35=1,\"\",MAX(0,Y35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ35-EO35))","v":0.86958198924731245},{"$f":"IF($D35=1,\"\",MAX(0,Z35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR35-EP35))","v":0.80038194444444444},{"$f":"IF($D35=1,\"\",MAX(0,AA35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS35-EQ35))","v":0.8822325268817206},{"$f":"IF($D35=1,\"\",MAX(0,AB35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT35-ER35))","v":1.0053790322580651},{"$f":"IF($D35=1,\"\",MAX(0,AC35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU35-ES35))","v":0.96704861111111129},73884.710965095263,233366.07044304282,193898.19096509524,{"$f":"IF(StagingTRM!$C38=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD35:BA35))/2","v":493128.68059136037},233366.07044304282,{"$f":"+IL35-'Status Quo'!K34","v":0},{"$f":"+IO35-SUM('Demand Revenues'!CC35:CZ35)/2","v":0}]
[null,10105,"Clatskanie PUD",{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB44)))","v":31.7585838032673},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC44)))","v":32.771687031388197},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD44)))","v":35.202285661452898},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE44)))","v":34.437018581856101},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF44)))","v":33.948830962113298},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG44)))","v":34.866515718049698},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH44)))","v":34.003367236751203},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI44)))","v":25.636447166492896},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ44)))","v":33.212591254501199},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK44)))","v":30.610683183872101},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL44)))","v":30.9933167236705},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM44)))","v":31.631039290001102},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN44)))","v":30.939207101704898},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO44)))","v":31.926172099401398},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP44)))","v":34.294060883817401},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ44)))","v":33.548537821125798},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR44)))","v":34.2541221483161},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS44)))","v":33.966953860348397},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT44)))","v":33.126074752267101},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU44)))","v":24.975022600171403},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV44)))","v":32.355700920819103},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW44)))","v":29.820922507667301},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX44)))","v":30.193684039013199},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY44)))","v":30.814953257922902},{"$f":"IF($E44=1,F44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.7585838032673},{"$f":"IF($E44=1,G44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.771687031388197},{"$f":"IF($E44=1,H44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.202285661452898},{"$f":"IF($E44=1,I44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.437018581856101},{"$f":"IF($E44=1,J44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.948830962113298},{"$f":"IF($E44=1,K44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.866515718049698},{"$f":"IF($E44=1,L44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.003367236751203},{"$f":"IF($E44=1,M44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":25.636447166492896},{"$f":"IF($E44=1,N44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.212591254501199},{"$f":"IF($E44=1,O44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.610683183872101},{"$f":"IF($E44=1,P44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.9933167236705},{"$f":"IF($E44=1,Q44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.631039290001102},{"$f":"IF($E44=1,R44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.939207101704898},{"$f":"IF($E44=1,S44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.926172099401398},{"$f":"IF($E44=1,T44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.294060883817401},{"$f":"IF($E44=1,U44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.548537821125798},{"$f":"IF($E44=1,V44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.2541221483161},{"$f":"IF($E44=1,W44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.966953860348397},{"$f":"IF($E44=1,X44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.126074752267101},{"$f":"IF($E44=1,Y44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.975022600171403},{"$f":"IF($E44=1,Z44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.355700920819103},{"$f":"IF($E44=1,AA44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.820922507667301},{"$f":"IF($E44=1,AB44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.193684039013199},{"$f":"IF($E44=1,AC44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.814953257922902},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.7585838032673},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.771687031388197},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.202285661452898},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.437018581856101},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.948830962113298},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.866515718049698},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.003367236751203},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.636447166492896},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.212591254501199},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.610683183872101},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.9933167236705},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.631039290001102},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.939207101704898},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.926172099401398},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.294060883817401},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.548537821125798},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.2541221483161},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.966953860348397},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.126074752267101},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.975022600171403},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.355700920819103},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.820922507667301},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.193684039013199},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.814953257922902},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.7585838032673},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.771687031388197},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.202285661452898},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.437018581856101},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.948830962113298},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.866515718049698},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.003367236751203},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.6364471664929},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.212591254501199},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.610683183872101},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.993316723670503},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.631039290001098},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.939207101704898},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.926172099401398},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.294060883817501},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.548537821125798},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.2541221483161},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.966953860348397},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.126074752267101},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.9750226001714},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.355700920819103},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.820922507667301},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.193684039013199},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.814953257922902},{"$f":"IF($D44=1,\"\",(BB44*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ44*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.758583803267296},{"$f":"IF($D44=1,\"\",(BC44*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA44*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.771687031388197},{"$f":"IF($D44=1,\"\",(BD44*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB44*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.202285661452898},{"$f":"IF($D44=1,\"\",(BE44*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC44*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.437018581856101},{"$f":"IF($D44=1,\"\",(BF44*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD44*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.948830962113298},{"$f":"IF($D44=1,\"\",(BG44*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE44*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.866515718049698},{"$f":"IF($D44=1,\"\",(BH44*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF44*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.003367236751203},{"$f":"IF($D44=1,\"\",(BI44*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG44*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.6364471664929},{"$f":"IF($D44=1,\"\",(BJ44*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH44*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.212591254501199},{"$f":"IF($D44=1,\"\",(BK44*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI44*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.610683183872101},{"$f":"IF($D44=1,\"\",(BL44*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ44*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.9933167236705},{"$f":"IF($D44=1,\"\",(BM44*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK44*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.631039290001102},{"$f":"IF($D44=1,\"\",(BN44*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL44*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.939207101704898},{"$f":"IF($D44=1,\"\",(BO44*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM44*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.926172099401398},{"$f":"IF($D44=1,\"\",(BP44*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN44*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.294060883817444},{"$f":"IF($D44=1,\"\",(BQ44*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO44*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.548537821125798},{"$f":"IF($D44=1,\"\",(BR44*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP44*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.2541221483161},{"$f":"IF($D44=1,\"\",(BS44*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ44*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.966953860348397},{"$f":"IF($D44=1,\"\",(BT44*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR44*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.126074752267101},{"$f":"IF($D44=1,\"\",(BU44*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS44*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.9750226001714},{"$f":"IF($D44=1,\"\",(BV44*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT44*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.355700920819103},{"$f":"IF($D44=1,\"\",(BW44*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU44*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.820922507667301},{"$f":"IF($D44=1,\"\",(BX44*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV44*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.193684039013199},{"$f":"IF($D44=1,\"\",(BY44*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW44*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.814953257922905},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.59650000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":8.3500000000000005E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.65949999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":1.2255},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.441},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.92849999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":1.2455000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":2.3149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":3.7955000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.59650000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":8.3500000000000005E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.65949999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":1.2255},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.441},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.92849999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":1.2455000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":2.3149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":3.7955000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF($D44=1,\"\",MAX(F44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(G44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(H44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(I44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(J44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(K44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(L44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(M44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(N44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(O44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(P44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(Q44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(R44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(S44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(T44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(U44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(V44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(W44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(X44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(Y44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(Z44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(AA44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(AB44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(AC44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,F44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB44-DV44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,G44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC44-DW44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,H44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD44-DX44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,I44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE44-DY44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,J44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF44-DZ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,K44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG44-EA44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,L44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH44-EB44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,M44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI44-EC44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,N44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ44-ED44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,O44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK44-EE44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,P44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL44-EF44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Q44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM44-EG44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,R44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN44-EH44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,S44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO44-EI44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,T44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP44-EJ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,U44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ44-EK44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,V44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR44-EL44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,W44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS44-EM44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,X44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT44-EN44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Y44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU44-EO44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Z44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV44-EP44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AA44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW44-EQ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AB44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX44-ER44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AC44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY44-ES44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,F44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX44))","v":3.5527136788005009E-15},{"$f":"IF($D44=1,\"\",MAX(0,G44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,H44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,I44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,J44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,K44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,L44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,M44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,N44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,O44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,P44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Q44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,R44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,S44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,T44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,U44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,V44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,W44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,X44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Y44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ44))","v":3.5527136788005009E-15},{"$f":"IF($D44=1,\"\",MAX(0,Z44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AA44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AB44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AC44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,F44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX44-DV44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,G44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY44-DW44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,H44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ44-DX44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,I44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA44-DY44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,J44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB44-DZ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,K44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC44-EA44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,L44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD44-EB44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,M44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE44-EC44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,N44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF44-ED44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,O44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG44-EE44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,P44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH44-EF44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Q44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI44-EG44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,R44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ44-EH44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,S44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK44-EI44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,T44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL44-EJ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,U44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM44-EK44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,V44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN44-EL44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,W44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO44-EM44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,X44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP44-EN44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Y44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ44-EO44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Z44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR44-EP44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AA44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS44-EQ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AB44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT44-ER44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AC44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU44-ES44))","v":0},0,2.5437429940211587E-11,0,{"$f":"IF(StagingTRM!$C47=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD44:BA44))/2","v":3353973.3814797592},2.5437429940211587E-11,{"$f":"+IL44-'Status Quo'!K43","v":0},{"$f":"+IO44-SUM('Demand Revenues'!CC44:CZ44)/2","v":0}]
[null,10123,"Cowlitz County PUD #1",{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB53)))","v":244.163475939981},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC53)))","v":261.05903521788201},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD53)))","v":270.63903357202702},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE53)))","v":267.697304946244},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF53)))","v":248.42391050145901},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG53)))","v":247.437782230051},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH53)))","v":249.262472224671},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI53)))","v":238.280018688415},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ53)))","v":237.103327238102},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK53)))","v":241.22174731419801},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL53)))","v":241.22174731419801},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM53)))","v":243.18289973138599},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN53)))","v":262.80280163896799},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO53)))","v":280.98816001984699},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP53)))","v":291.29949097331303},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ53)))","v":288.13319215838601},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR53)))","v":276.93806420560702},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS53)))","v":266.32706694171998},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT53)))","v":268.29105291817501},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU53)))","v":256.47020400911299},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV53)))","v":255.20368448314201},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW53)))","v":259.63650282404001},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX53)))","v":259.63650282404001},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY53)))","v":261.747368700658},{"$f":"IF($E53=1,F53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":244.163475939981},{"$f":"IF($E53=1,G53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":261.05903521788201},{"$f":"IF($E53=1,H53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":270.63903357202702},{"$f":"IF($E53=1,I53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":267.697304946244},{"$f":"IF($E53=1,J53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":248.42391050145901},{"$f":"IF($E53=1,K53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":247.437782230051},{"$f":"IF($E53=1,L53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":249.262472224671},{"$f":"IF($E53=1,M53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":238.280018688415},{"$f":"IF($E53=1,N53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":237.103327238102},{"$f":"IF($E53=1,O53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":241.22174731419801},{"$f":"IF($E53=1,P53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":241.22174731419801},{"$f":"IF($E53=1,Q53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":243.18289973138599},{"$f":"IF($E53=1,R53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":262.80280163896799},{"$f":"IF($E53=1,S53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":280.98816001984699},{"$f":"IF($E53=1,T53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":291.29949097331303},{"$f":"IF($E53=1,U53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":288.13319215838601},{"$f":"IF($E53=1,V53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":276.93806420560702},{"$f":"IF($E53=1,W53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":266.32706694171998},{"$f":"IF($E53=1,X53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":268.29105291817501},{"$f":"IF($E53=1,Y53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":256.47020400911299},{"$f":"IF($E53=1,Z53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":255.20368448314201},{"$f":"IF($E53=1,AA53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":259.63650282404001},{"$f":"IF($E53=1,AB53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":259.63650282404001},{"$f":"IF($E53=1,AC53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":261.747368700658},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":244.163475939981},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":261.05903521788201},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":270.63903357202702},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":267.697304946244},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":248.42391050145901},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":247.437782230051},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":249.262472224671},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":238.280018688415},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":237.103327238102},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":241.22174731419801},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":241.22174731419801},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":243.18289973138599},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":262.80280163896799},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":280.98816001984699},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":291.29949097331303},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":288.13319215838601},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":276.93806420560702},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":266.32706694171998},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":268.29105291817501},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":256.47020400911299},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":255.20368448314201},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":259.63650282404001},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":259.63650282404001},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":261.747368700658},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":244.163475939981},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":261.05903521788201},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":270.63903357202702},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":267.697304946244},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":248.42391050145901},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":247.43778223005103},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":249.262472224671},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":238.280018688415},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":237.10332723810197},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":241.22174731419804},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":241.22174731419801},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":243.18289973138599},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":262.80280163896799},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":280.98816001984699},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":291.29949097331303},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":288.13319215838601},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":276.93806420560702},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":266.32706694171998},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":268.29105291817501},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":256.47020400911299},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":255.20368448314201},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":259.63650282404001},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":259.63650282404001},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":261.747368700658},{"$f":"IF($D53=1,\"\",(BB53*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ53*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":244.163475939981},{"$f":"IF($D53=1,\"\",(BC53*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA53*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":261.05903521788201},{"$f":"IF($D53=1,\"\",(BD53*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB53*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":270.63903357202702},{"$f":"IF($D53=1,\"\",(BE53*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC53*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":267.697304946244},{"$f":"IF($D53=1,\"\",(BF53*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD53*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":248.42391050145901},{"$f":"IF($D53=1,\"\",(BG53*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE53*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":247.437782230051},{"$f":"IF($D53=1,\"\",(BH53*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF53*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":249.262472224671},{"$f":"IF($D53=1,\"\",(BI53*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG53*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":238.280018688415},{"$f":"IF($D53=1,\"\",(BJ53*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH53*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":237.103327238102},{"$f":"IF($D53=1,\"\",(BK53*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI53*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":241.22174731419801},{"$f":"IF($D53=1,\"\",(BL53*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ53*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":241.22174731419801},{"$f":"IF($D53=1,\"\",(BM53*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK53*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":243.18289973138599},{"$f":"IF($D53=1,\"\",(BN53*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL53*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":262.80280163896799},{"$f":"IF($D53=1,\"\",(BO53*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM53*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":280.98816001984699},{"$f":"IF($D53=1,\"\",(BP53*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN53*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":291.29949097331303},{"$f":"IF($D53=1,\"\",(BQ53*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO53*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":288.13319215838601},{"$f":"IF($D53=1,\"\",(BR53*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP53*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":276.93806420560702},{"$f":"IF($D53=1,\"\",(BS53*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ53*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":266.32706694171998},{"$f":"IF($D53=1,\"\",(BT53*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR53*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":268.29105291817501},{"$f":"IF($D53=1,\"\",(BU53*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS53*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":256.47020400911299},{"$f":"IF($D53=1,\"\",(BV53*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT53*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":255.20368448314201},{"$f":"IF($D53=1,\"\",(BW53*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU53*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":259.63650282404001},{"$f":"IF($D53=1,\"\",(BX53*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV53*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":259.63650282404001},{"$f":"IF($D53=1,\"\",(BY53*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW53*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":261.747368700658},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":21.470500000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":29.577999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":31.31},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":28.768999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":29.3185},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":26.896000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":20.677},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":18.241},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":5.5194999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":8.9344999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":4.1479999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":4.7839999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":21.470500000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":29.577999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":31.31},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":28.768999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":29.3185},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":26.896000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":20.677},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":18.241},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":5.5194999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":8.9344999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":4.1479999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":4.7839999999999998},{"$f":"IF($D53=1,\"\",MAX(F53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(G53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(H53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(I53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(J53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(K53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(L53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(M53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(N53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(O53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(P53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(Q53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(R53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(S53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(T53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(U53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(V53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(W53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(X53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(Y53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(Z53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(AA53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(AB53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(AC53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,F53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB53-DV53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,G53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC53-DW53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,H53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD53-DX53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,I53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE53-DY53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,J53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF53-DZ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,K53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG53-EA53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,L53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH53-EB53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,M53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI53-EC53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,N53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ53-ED53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,O53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK53-EE53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,P53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL53-EF53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Q53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM53-EG53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,R53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN53-EH53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,S53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO53-EI53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,T53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP53-EJ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,U53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ53-EK53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,V53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR53-EL53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,W53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS53-EM53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,X53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT53-EN53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Y53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU53-EO53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Z53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV53-EP53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AA53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW53-EQ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AB53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX53-ER53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AC53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY53-ES53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,F53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,G53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,H53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,I53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,J53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,K53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,L53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,M53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,N53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,O53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,P53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Q53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,R53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,S53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,T53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,U53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,V53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,W53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,X53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Y53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Z53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AA53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AB53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AC53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,F53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX53-DV53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,G53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY53-DW53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,H53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ53-DX53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,I53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA53-DY53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,J53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB53-DZ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,K53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC53-EA53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,L53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD53-EB53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,M53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE53-EC53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,N53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF53-ED53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,O53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG53-EE53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,P53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH53-EF53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Q53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI53-EG53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,R53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ53-EH53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,S53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK53-EI53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,T53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL53-EJ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,U53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM53-EK53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,V53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN53-EL53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,W53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO53-EM53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,X53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP53-EN53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Y53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ53-EO53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Z53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR53-EP53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AA53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS53-EQ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AB53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT53-ER53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AC53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU53-ES53))","v":0},0,0,0,{"$f":"IF(StagingTRM!$C56=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD53:BA53))/2","v":27105866.870201759},0,{"$f":"+IL53-'Status Quo'!K52","v":0},{"$f":"+IO53-SUM('Demand Revenues'!CC53:CZ53)/2","v":0}]
[null,10173,"Fall River Elec Coop",{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB62)))","v":40.166057692307689},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC62)))","v":50.008999999999993},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD62)))","v":63.842999999999996},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE62)))","v":59.171057692307691},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF62)))","v":61.500999999999998},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG62)))","v":51.277903846153848},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH62)))","v":40.225461538461538},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI62)))","v":35.502576923076916},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ62)))","v":59.414499999999997},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK62)))","v":65.955961538461537},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL62)))","v":53.125574074074073},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM62)))","v":40.435270833333334},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN62)))","v":40.388037037037037},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO62)))","v":50.23},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP62)))","v":64.063000000000002},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ62)))","v":59.392057692307695},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR62)))","v":61.720895833333323},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS62)))","v":51.499903846153842},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT62)))","v":40.447461538461539},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU62)))","v":35.721576923076917},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV62)))","v":59.633500000000005},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW62)))","v":66.178961538461536},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX62)))","v":53.349423076923081},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY62)))","v":40.658000000000001},{"$f":"IF($E62=1,F62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.050999999999995},{"$f":"IF($E62=1,G62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":53.969000000000001},{"$f":"IF($E62=1,H62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":43.071999999999996},{"$f":"IF($E62=1,I62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":70.701000000000008},{"$f":"IF($E62=1,J62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":49.372999999999998},{"$f":"IF($E62=1,K62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":43.913000000000004},{"$f":"IF($E62=1,L62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.472999999999992},{"$f":"IF($E62=1,M62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.828000000000003},{"$f":"IF($E62=1,N62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":47.939},{"$f":"IF($E62=1,O62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":54.967999999999996},{"$f":"IF($E62=1,P62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.716000000000001},{"$f":"IF($E62=1,Q62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.353999999999992},{"$f":"IF($E62=1,R62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.164999999999999},{"$f":"IF($E62=1,S62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":42.315999999999995},{"$f":"IF($E62=1,T62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":58.103000000000002},{"$f":"IF($E62=1,U62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":57.145000000000003},{"$f":"IF($E62=1,V62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":56.976999999999997},{"$f":"IF($E62=1,W62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.212999999999994},{"$f":"IF($E62=1,X62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":25.705000000000002},{"$f":"IF($E62=1,Y62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.541},{"$f":"IF($E62=1,Z62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":47.690999999999995},{"$f":"IF($E62=1,AA62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":54.670999999999992},{"$f":"IF($E62=1,AB62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.419999999999998},{"$f":"IF($E62=1,AC62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.065999999999999},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.427754807692306},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.887014999999998},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.174939999999999},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.550115384615388},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.529079999999993},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.228908653846148},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.699557692307692},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.329860576923075},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.427164999999995},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.417677884615387},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.709388888888896},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.942239583333333},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.102872685185186},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.874997499999999},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.164704999999998},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.514658653846148},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.661499999999997},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.212177884615386},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.691269230769233},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.304394230769233},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.457717500000001},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.392127403846153},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.486920673076916},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.405012500000002},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.59653048780488},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.939707165109031},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.735543604651163},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.758560975609761},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.402459459459465},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.113073394495409},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.742124999999998},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.152076219512193},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.509271875000003},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.170317073170722},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.813528846153847},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.204520833333333},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.958814102564105},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.882317757009339},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.63692441860465},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.687472560975607},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.786055555555556},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.018541284403671},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.678914473684213},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.067881097560974},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.399706250000001},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.086076219512194},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.779073170731706},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.617984375000002},{"$f":"IF($D62=1,\"\",(BB62*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ62*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.416139784946235},{"$f":"IF($D62=1,\"\",(BC62*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA62*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.574829403606099},{"$f":"IF($D62=1,\"\",(BD62*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB62*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.735219086021502},{"$f":"IF($D62=1,\"\",(BE62*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC62*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.319430107526884},{"$f":"IF($D62=1,\"\",(BF62*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD62*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.19936781609195},{"$f":"IF($D62=1,\"\",(BG62*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE62*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.977390309555847},{"$f":"IF($D62=1,\"\",(BH62*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF62*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.45086388888889},{"$f":"IF($D62=1,\"\",(BI62*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG62*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.928901881720428},{"$f":"IF($D62=1,\"\",(BJ62*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH62*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.574768055555552},{"$f":"IF($D62=1,\"\",(BK62*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI62*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.663465053763431},{"$f":"IF($D62=1,\"\",(BL62*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ62*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.817576612903231},{"$f":"IF($D62=1,\"\",(BM62*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK62*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.864637500000001},{"$f":"IF($D62=1,\"\",(BN62*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL62*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.365041666666666},{"$f":"IF($D62=1,\"\",(BO62*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM62*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.542611650485433},{"$f":"IF($D62=1,\"\",(BP62*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN62*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.684118279569887},{"$f":"IF($D62=1,\"\",(BQ62*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO62*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.268264784946233},{"$f":"IF($D62=1,\"\",(BR62*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP62*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.000595238095244},{"$f":"IF($D62=1,\"\",(BS62*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ62*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.926418573351278},{"$f":"IF($D62=1,\"\",(BT62*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR62*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.419386111111116},{"$f":"IF($D62=1,\"\",(BU62*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS62*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.877544354838708},{"$f":"IF($D62=1,\"\",(BV62*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT62*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.543045833333338},{"$f":"IF($D62=1,\"\",(BW62*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU62*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.612040322580647},{"$f":"IF($D62=1,\"\",(BX62*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV62*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.766256720430107},{"$f":"IF($D62=1,\"\",(BY62*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW62*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.833000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":7.9880000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.445},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.59},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":7.9059999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":14.045},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.388},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":8.2140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.888999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":10.694000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":2.907},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":8.8209999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":5.0730000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":7.9880000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.445},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.59},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":7.9059999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":14.045},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.388},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":8.2140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.888999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":10.694000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":2.907},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":8.8209999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":5.0730000000000004},{"$f":"IF($D62=1,\"\",MAX(F62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB62,0))","v":12.738302884615383},{"$f":"IF($D62=1,\"\",MAX(G62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC62,0))","v":17.121984999999995},{"$f":"IF($D62=1,\"\",MAX(H62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD62,0))","v":18.668059999999997},{"$f":"IF($D62=1,\"\",MAX(I62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE62,0))","v":19.620942307692303},{"$f":"IF($D62=1,\"\",MAX(J62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF62,0))","v":19.971920000000004},{"$f":"IF($D62=1,\"\",MAX(K62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG62,0))","v":18.0489951923077},{"$f":"IF($D62=1,\"\",MAX(L62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH62,0))","v":15.525903846153845},{"$f":"IF($D62=1,\"\",MAX(M62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI62,0))","v":13.172716346153841},{"$f":"IF($D62=1,\"\",MAX(N62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ62,0))","v":18.987335000000002},{"$f":"IF($D62=1,\"\",MAX(O62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK62,0))","v":12.53828365384615},{"$f":"IF($D62=1,\"\",MAX(P62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL62,0))","v":17.416185185185178},{"$f":"IF($D62=1,\"\",MAX(Q62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM62,0))","v":9.4930312500000014},{"$f":"IF($D62=1,\"\",MAX(R62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN62,0))","v":14.285164351851851},{"$f":"IF($D62=1,\"\",MAX(S62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO62,0))","v":17.355002499999998},{"$f":"IF($D62=1,\"\",MAX(T62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP62,0))","v":18.898295000000005},{"$f":"IF($D62=1,\"\",MAX(U62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ62,0))","v":19.877399038461547},{"$f":"IF($D62=1,\"\",MAX(V62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR62,0))","v":19.059395833333326},{"$f":"IF($D62=1,\"\",MAX(W62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS62,0))","v":18.287725961538456},{"$f":"IF($D62=1,\"\",MAX(X62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT62,0))","v":15.756192307692306},{"$f":"IF($D62=1,\"\",MAX(Y62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU62,0))","v":13.417182692307684},{"$f":"IF($D62=1,\"\",MAX(Z62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV62,0))","v":19.175782500000004},{"$f":"IF($D62=1,\"\",MAX(AA62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW62,0))","v":12.786834134615383},{"$f":"IF($D62=1,\"\",MAX(AB62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX62,0))","v":15.862502403846165},{"$f":"IF($D62=1,\"\",MAX(AC62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY62,0))","v":11.2529875},{"$f":"IF($D62=1,\"\",MAX(0,F62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB62-DV62))","v":4.7503028846153823},{"$f":"IF($D62=1,\"\",MAX(0,G62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC62-DW62))","v":5.6769849999999948},{"$f":"IF($D62=1,\"\",MAX(0,H62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD62-DX62))","v":7.0780599999999971},{"$f":"IF($D62=1,\"\",MAX(0,I62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE62-DY62))","v":11.714942307692304},{"$f":"IF($D62=1,\"\",MAX(0,J62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF62-DZ62))","v":5.9269200000000044},{"$f":"IF($D62=1,\"\",MAX(0,K62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG62-EA62))","v":6.6609951923077002},{"$f":"IF($D62=1,\"\",MAX(0,L62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH62-EB62))","v":7.3119038461538448},{"$f":"IF($D62=1,\"\",MAX(0,M62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI62-EC62))","v":1.2837163461538417},{"$f":"IF($D62=1,\"\",MAX(0,N62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ62-ED62))","v":8.2933350000000008},{"$f":"IF($D62=1,\"\",MAX(0,O62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK62-EE62))","v":9.6312836538461504},{"$f":"IF($D62=1,\"\",MAX(0,P62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL62-EF62))","v":8.5951851851851782},{"$f":"IF($D62=1,\"\",MAX(0,Q62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM62-EG62))","v":4.420031250000001},{"$f":"IF($D62=1,\"\",MAX(0,R62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN62-EH62))","v":6.2971643518518503},{"$f":"IF($D62=1,\"\",MAX(0,S62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO62-EI62))","v":5.9100024999999974},{"$f":"IF($D62=1,\"\",MAX(0,T62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP62-EJ62))","v":7.3082950000000046},{"$f":"IF($D62=1,\"\",MAX(0,U62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ62-EK62))","v":11.971399038461549},{"$f":"IF($D62=1,\"\",MAX(0,V62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR62-EL62))","v":5.0143958333333263},{"$f":"IF($D62=1,\"\",MAX(0,W62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS62-EM62))","v":6.8997259615384561},{"$f":"IF($D62=1,\"\",MAX(0,X62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT62-EN62))","v":7.5421923076923054},{"$f":"IF($D62=1,\"\",MAX(0,Y62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU62-EO62))","v":1.5281826923076842},{"$f":"IF($D62=1,\"\",MAX(0,Z62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV62-EP62))","v":8.4817825000000031},{"$f":"IF($D62=1,\"\",MAX(0,AA62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW62-EQ62))","v":9.8798341346153826},{"$f":"IF($D62=1,\"\",MAX(0,AB62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX62-ER62))","v":7.0415024038461649},{"$f":"IF($D62=1,\"\",MAX(0,AC62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY62-ES62))","v":6.1799874999999993},{"$f":"IF($D62=1,\"\",MAX(0,F62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX62))","v":15.749917907361453},{"$f":"IF($D62=1,\"\",MAX(0,G62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY62))","v":18.434170596393894},{"$f":"IF($D62=1,\"\",MAX(0,H62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ62))","v":22.107780913978495},{"$f":"IF($D62=1,\"\",MAX(0,I62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA62))","v":20.851627584780807},{"$f":"IF($D62=1,\"\",MAX(0,J62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB62))","v":21.301632183908048},{"$f":"IF($D62=1,\"\",MAX(0,K62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC62))","v":20.300513536598},{"$f":"IF($D62=1,\"\",MAX(0,L62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD62))","v":16.774597649572648},{"$f":"IF($D62=1,\"\",MAX(0,M62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE62))","v":14.573675041356488},{"$f":"IF($D62=1,\"\",MAX(0,N62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF62))","v":23.839731944444445},{"$f":"IF($D62=1,\"\",MAX(0,O62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG62))","v":15.292496484698106},{"$f":"IF($D62=1,\"\",MAX(0,P62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH62))","v":20.307997461170842},{"$f":"IF($D62=1,\"\",MAX(0,Q62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI62))","v":13.570633333333333},{"$f":"IF($D62=1,\"\",MAX(0,R62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ62))","v":16.022995370370371},{"$f":"IF($D62=1,\"\",MAX(0,S62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK62))","v":18.687388349514563},{"$f":"IF($D62=1,\"\",MAX(0,T62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL62))","v":22.378881720430115},{"$f":"IF($D62=1,\"\",MAX(0,U62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM62))","v":21.123792907361462},{"$f":"IF($D62=1,\"\",MAX(0,V62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN62))","v":20.720300595238079},{"$f":"IF($D62=1,\"\",MAX(0,W62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO62))","v":20.573485272802564},{"$f":"IF($D62=1,\"\",MAX(0,X62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP62))","v":17.028075427350423},{"$f":"IF($D62=1,\"\",MAX(0,Y62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ62))","v":14.844032568238209},{"$f":"IF($D62=1,\"\",MAX(0,Z62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR62))","v":24.090454166666667},{"$f":"IF($D62=1,\"\",MAX(0,AA62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS62))","v":15.566921215880889},{"$f":"IF($D62=1,\"\",MAX(0,AB62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT62))","v":20.583166356492974},{"$f":"IF($D62=1,\"\",MAX(0,AC62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU62))","v":13.824999999999999},{"$f":"IF($D62=1,\"\",MAX(0,F62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX62-DV62))","v":7.761917907361453},{"$f":"IF($D62=1,\"\",MAX(0,G62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY62-DW62))","v":6.9891705963938939},{"$f":"IF($D62=1,\"\",MAX(0,H62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ62-DX62))","v":10.517780913978495},{"$f":"IF($D62=1,\"\",MAX(0,I62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA62-DY62))","v":12.945627584780809},{"$f":"IF($D62=1,\"\",MAX(0,J62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB62-DZ62))","v":7.2566321839080477},{"$f":"IF($D62=1,\"\",MAX(0,K62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC62-EA62))","v":8.9125135365980004},{"$f":"IF($D62=1,\"\",MAX(0,L62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD62-EB62))","v":8.5605976495726477},{"$f":"IF($D62=1,\"\",MAX(0,M62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE62-EC62))","v":2.6846750413564884},{"$f":"IF($D62=1,\"\",MAX(0,N62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF62-ED62))","v":13.145731944444444},{"$f":"IF($D62=1,\"\",MAX(0,O62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG62-EE62))","v":12.385496484698105},{"$f":"IF($D62=1,\"\",MAX(0,P62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH62-EF62))","v":11.486997461170843},{"$f":"IF($D62=1,\"\",MAX(0,Q62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI62-EG62))","v":8.4976333333333329},{"$f":"IF($D62=1,\"\",MAX(0,R62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ62-EH62))","v":8.0349953703703711},{"$f":"IF($D62=1,\"\",MAX(0,S62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK62-EI62))","v":7.2423883495145631},{"$f":"IF($D62=1,\"\",MAX(0,T62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL62-EJ62))","v":10.788881720430116},{"$f":"IF($D62=1,\"\",MAX(0,U62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM62-EK62))","v":13.217792907361464},{"$f":"IF($D62=1,\"\",MAX(0,V62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN62-EL62))","v":6.6753005952380793},{"$f":"IF($D62=1,\"\",MAX(0,W62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO62-EM62))","v":9.1854852728025644},{"$f":"IF($D62=1,\"\",MAX(0,X62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP62-EN62))","v":8.8140754273504225},{"$f":"IF($D62=1,\"\",MAX(0,Y62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ62-EO62))","v":2.9550325682382095},{"$f":"IF($D62=1,\"\",MAX(0,Z62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR62-EP62))","v":13.396454166666667},{"$f":"IF($D62=1,\"\",MAX(0,AA62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS62-EQ62))","v":12.659921215880889},{"$f":"IF($D62=1,\"\",MAX(0,AB62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT62-ER62))","v":11.762166356492974},{"$f":"IF($D62=1,\"\",MAX(0,AC62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU62-ES62))","v":8.7519999999999989},822049.82845211891,2142594.0019646506,1847926.6284521192,{"$f":"IF(StagingTRM!$C65=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD62:BA62))/2","v":4344016.0510031534},2142594.0019646506,{"$f":"+IL62-'Status Quo'!K61","v":0},{"$f":"+IO62-SUM('Demand Revenues'!CC62:CZ62)/2","v":0}]
[null,10202,"Hood River Elec Coop",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB71)))","v":21.031000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC71)))","v":21.708000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD71)))","v":21.85},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE71)))","v":21.900000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF71)))","v":24.144000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG71)))","v":21.488},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH71)))","v":19.741},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI71)))","v":15.148},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ71)))","v":13.845000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK71)))","v":14.596},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL71)))","v":19.09},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM71)))","v":19.644000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN71)))","v":20.913},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO71)))","v":21.59},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP71)))","v":21.731000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ71)))","v":21.781000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR71)))","v":24.025000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS71)))","v":21.369},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT71)))","v":19.622},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU71)))","v":15.028000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV71)))","v":13.855},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW71)))","v":14.613},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX71)))","v":19.143000000000001},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY71)))","v":19.702000000000002},{"$f":"IF($E71=1,F71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.629999999999999},{"$f":"IF($E71=1,G71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.864000000000001},{"$f":"IF($E71=1,H71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.536000000000001},{"$f":"IF($E71=1,I71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.977},{"$f":"IF($E71=1,J71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.251999999999999},{"$f":"IF($E71=1,K71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.585000000000001},{"$f":"IF($E71=1,L71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.623000000000001},{"$f":"IF($E71=1,M71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.649000000000001},{"$f":"IF($E71=1,N71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.822000000000001},{"$f":"IF($E71=1,O71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.545},{"$f":"IF($E71=1,P71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.896000000000001},{"$f":"IF($E71=1,Q71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.086000000000002},{"$f":"IF($E71=1,R71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.946999999999999},{"$f":"IF($E71=1,S71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.778000000000002},{"$f":"IF($E71=1,T71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.163},{"$f":"IF($E71=1,U71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.248000000000001},{"$f":"IF($E71=1,V71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.305},{"$f":"IF($E71=1,W71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.619},{"$f":"IF($E71=1,X71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.623000000000001},{"$f":"IF($E71=1,Y71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.620999999999999},{"$f":"IF($E71=1,Z71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.821999999999999},{"$f":"IF($E71=1,AA71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.552},{"$f":"IF($E71=1,AB71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.933},{"$f":"IF($E71=1,AC71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.141999999999999},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.223735576923078},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.6367625},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.078809999999997},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.254213942307693},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.009119999999999},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.847711538461539},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.946324519230769},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.703692307692309},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.645087499999999},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.410091346153846},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.650152777777778},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.681627604166666},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.211564814814814},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.664572500000002},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.1264},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.30334855769231},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.053895833333332},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.864444711538463},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.949923076923076},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.690709134615382},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.6321125},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.402408653846154},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.708596153846154},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.660042499999999},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.408963414634146},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.020570093457945},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.265709302325583},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.174911585365853},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.490902027027028},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.508504587155965},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.5727960526315794},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2591585365853657},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.1104124999999998},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4925243902439016},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.128881410256412},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.490127976190475},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.245339743589744},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.020476635514017},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.283706395348835},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.192356707317073},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.523916666666667},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.498941896024466},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.5494243421052616},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2182865853658535},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0686875000000002},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4532378048780492},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.276646341463413},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.325475000000001},{"$f":"IF($D71=1,\"\",(BB71*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ71*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.541954301075268},{"$f":"IF($D71=1,\"\",(BC71*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA71*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.026779472954232},{"$f":"IF($D71=1,\"\",(BD71*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB71*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.315763440860216},{"$f":"IF($D71=1,\"\",(BE71*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC71*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.455811827956989},{"$f":"IF($D71=1,\"\",(BF71*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD71*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.512866379310344},{"$f":"IF($D71=1,\"\",(BG71*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE71*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.378100942126514},{"$f":"IF($D71=1,\"\",(BH71*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF71*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.521945833333332},{"$f":"IF($D71=1,\"\",(BI71*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG71*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.1851344086021509},{"$f":"IF($D71=1,\"\",(BJ71*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH71*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.0741208333333336},{"$f":"IF($D71=1,\"\",(BK71*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI71*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6829919354838712},{"$f":"IF($D71=1,\"\",(BL71*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ71*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.754135752688173},{"$f":"IF($D71=1,\"\",(BM71*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK71*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.725594444444445},{"$f":"IF($D71=1,\"\",(BN71*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL71*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.548309139784944},{"$f":"IF($D71=1,\"\",(BO71*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM71*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.042166435506241},{"$f":"IF($D71=1,\"\",(BP71*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN71*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.349670698924729},{"$f":"IF($D71=1,\"\",(BQ71*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO71*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.490975806451612},{"$f":"IF($D71=1,\"\",(BR71*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP71*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.541047619047617},{"$f":"IF($D71=1,\"\",(BS71*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ71*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.383261103633918},{"$f":"IF($D71=1,\"\",(BT71*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR71*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.514156944444444},{"$f":"IF($D71=1,\"\",(BU71*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS71*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.1598561827956981},{"$f":"IF($D71=1,\"\",(BV71*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT71*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.0483680555555566},{"$f":"IF($D71=1,\"\",(BW71*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU71*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6613763440860225},{"$f":"IF($D71=1,\"\",(BX71*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV71*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.754725806451612},{"$f":"IF($D71=1,\"\",(BY71*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW71*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.733568055555555},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":3.3119999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":3.36},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":2.5150000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.1539999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.4089999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.0460000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":8.4689999999999994},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.3170000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":1.5149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":1.65},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":2.3490000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":1.3680000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":3.3119999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":3.36},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":2.5150000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.1539999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.4089999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.0460000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":8.4689999999999994},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.3170000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":1.5149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":1.65},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":2.3490000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":1.3680000000000001},{"$f":"IF($D71=1,\"\",MAX(F71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB71,0))","v":5.8072644230769246},{"$f":"IF($D71=1,\"\",MAX(G71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC71,0))","v":5.0712375000000023},{"$f":"IF($D71=1,\"\",MAX(H71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD71,0))","v":2.7711900000000043},{"$f":"IF($D71=1,\"\",MAX(I71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE71,0))","v":2.6457860576923089},{"$f":"IF($D71=1,\"\",MAX(J71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF71,0))","v":8.1348800000000026},{"$f":"IF($D71=1,\"\",MAX(K71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG71,0))","v":6.6402884615384608},{"$f":"IF($D71=1,\"\",MAX(L71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH71,0))","v":6.7946754807692304},{"$f":"IF($D71=1,\"\",MAX(M71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI71,0))","v":4.4443076923076905},{"$f":"IF($D71=1,\"\",MAX(N71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ71,0))","v":3.1999125000000035},{"$f":"IF($D71=1,\"\",MAX(O71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK71,0))","v":3.1859086538461536},{"$f":"IF($D71=1,\"\",MAX(P71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL71,0))","v":4.4398472222222214},{"$f":"IF($D71=1,\"\",MAX(Q71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM71,0))","v":3.9623723958333361},{"$f":"IF($D71=1,\"\",MAX(R71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN71,0))","v":5.7014351851851863},{"$f":"IF($D71=1,\"\",MAX(S71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO71,0))","v":4.9254274999999978},{"$f":"IF($D71=1,\"\",MAX(T71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP71,0))","v":2.6046000000000014},{"$f":"IF($D71=1,\"\",MAX(U71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ71,0))","v":2.4776514423076925},{"$f":"IF($D71=1,\"\",MAX(V71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR71,0))","v":7.9711041666666702},{"$f":"IF($D71=1,\"\",MAX(W71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS71,0))","v":6.5045552884615372},{"$f":"IF($D71=1,\"\",MAX(X71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT71,0))","v":6.6720769230769239},{"$f":"IF($D71=1,\"\",MAX(Y71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU71,0))","v":4.3372908653846203},{"$f":"IF($D71=1,\"\",MAX(Z71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV71,0))","v":3.2228875000000006},{"$f":"IF($D71=1,\"\",MAX(AA71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW71,0))","v":3.210591346153846},{"$f":"IF($D71=1,\"\",MAX(AB71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX71,0))","v":4.4344038461538471},{"$f":"IF($D71=1,\"\",MAX(AC71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY71,0))","v":4.0419575000000023},{"$f":"IF($D71=1,\"\",MAX(0,F71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB71-DV71))","v":2.4952644230769248},{"$f":"IF($D71=1,\"\",MAX(0,G71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC71-DW71))","v":1.7112375000000024},{"$f":"IF($D71=1,\"\",MAX(0,H71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD71-DX71))","v":0.25619000000000414},{"$f":"IF($D71=1,\"\",MAX(0,I71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE71-DY71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,J71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF71-DZ71))","v":3.7258800000000027},{"$f":"IF($D71=1,\"\",MAX(0,K71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG71-EA71))","v":2.5942884615384605},{"$f":"IF($D71=1,\"\",MAX(0,L71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH71-EB71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,M71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI71-EC71))","v":0.12730769230769035},{"$f":"IF($D71=1,\"\",MAX(0,N71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ71-ED71))","v":1.6849125000000036},{"$f":"IF($D71=1,\"\",MAX(0,O71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK71-EE71))","v":1.5359086538461537},{"$f":"IF($D71=1,\"\",MAX(0,P71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL71-EF71))","v":2.0908472222222212},{"$f":"IF($D71=1,\"\",MAX(0,Q71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM71-EG71))","v":2.5943723958333358},{"$f":"IF($D71=1,\"\",MAX(0,R71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN71-EH71))","v":2.3894351851851865},{"$f":"IF($D71=1,\"\",MAX(0,S71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO71-EI71))","v":1.565427499999998},{"$f":"IF($D71=1,\"\",MAX(0,T71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP71-EJ71))","v":8.9600000000001234E-2},{"$f":"IF($D71=1,\"\",MAX(0,U71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ71-EK71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,V71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR71-EL71))","v":3.5621041666666704},{"$f":"IF($D71=1,\"\",MAX(0,W71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS71-EM71))","v":2.4585552884615369},{"$f":"IF($D71=1,\"\",MAX(0,X71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT71-EN71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,Y71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU71-EO71))","v":2.0290865384620105E-2},{"$f":"IF($D71=1,\"\",MAX(0,Z71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV71-EP71))","v":1.7078875000000007},{"$f":"IF($D71=1,\"\",MAX(0,AA71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW71-EQ71))","v":1.5605913461538461},{"$f":"IF($D71=1,\"\",MAX(0,AB71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX71-ER71))","v":2.0854038461538469},{"$f":"IF($D71=1,\"\",MAX(0,AC71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY71-ES71))","v":2.673957500000002},{"$f":"IF($D71=1,\"\",MAX(0,F71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX71))","v":7.489045698924734},{"$f":"IF($D71=1,\"\",MAX(0,G71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY71))","v":6.6812205270457703},{"$f":"IF($D71=1,\"\",MAX(0,H71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ71))","v":4.5342365591397851},{"$f":"IF($D71=1,\"\",MAX(0,I71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA71))","v":4.4441881720430132},{"$f":"IF($D71=1,\"\",MAX(0,J71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB71))","v":9.6311336206896581},{"$f":"IF($D71=1,\"\",MAX(0,K71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC71))","v":8.109899057873486},{"$f":"IF($D71=1,\"\",MAX(0,L71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD71))","v":8.2190541666666679},{"$f":"IF($D71=1,\"\",MAX(0,M71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE71))","v":5.9628655913978488},{"$f":"IF($D71=1,\"\",MAX(0,N71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF71))","v":4.7708791666666688},{"$f":"IF($D71=1,\"\",MAX(0,O71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG71))","v":4.9130080645161289},{"$f":"IF($D71=1,\"\",MAX(0,P71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH71))","v":6.335864247311827},{"$f":"IF($D71=1,\"\",MAX(0,Q71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI71))","v":5.918405555555557},{"$f":"IF($D71=1,\"\",MAX(0,R71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ71))","v":7.364690860215056},{"$f":"IF($D71=1,\"\",MAX(0,S71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK71))","v":6.5478335644937591},{"$f":"IF($D71=1,\"\",MAX(0,T71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL71))","v":4.3813293010752723},{"$f":"IF($D71=1,\"\",MAX(0,U71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM71))","v":4.2900241935483905},{"$f":"IF($D71=1,\"\",MAX(0,V71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN71))","v":9.4839523809523847},{"$f":"IF($D71=1,\"\",MAX(0,W71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO71))","v":7.9857388963660814},{"$f":"IF($D71=1,\"\",MAX(0,X71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP71))","v":8.1078430555555556},{"$f":"IF($D71=1,\"\",MAX(0,Y71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ71))","v":5.8681438172043041},{"$f":"IF($D71=1,\"\",MAX(0,Z71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR71))","v":4.8066319444444439},{"$f":"IF($D71=1,\"\",MAX(0,AA71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS71))","v":4.951623655913977},{"$f":"IF($D71=1,\"\",MAX(0,AB71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT71))","v":6.3882741935483889},{"$f":"IF($D71=1,\"\",MAX(0,AC71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU71))","v":5.9684319444444469},{"$f":"IF($D71=1,\"\",MAX(0,F71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX71-DV71))","v":4.1770456989247347},{"$f":"IF($D71=1,\"\",MAX(0,G71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY71-DW71))","v":3.3212205270457704},{"$f":"IF($D71=1,\"\",MAX(0,H71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ71-DX71))","v":2.0192365591397849},{"$f":"IF($D71=1,\"\",MAX(0,I71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA71-DY71))","v":0.29018817204301328},{"$f":"IF($D71=1,\"\",MAX(0,J71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB71-DZ71))","v":5.2221336206896583},{"$f":"IF($D71=1,\"\",MAX(0,K71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC71-EA71))","v":4.0638990578734857},{"$f":"IF($D71=1,\"\",MAX(0,L71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD71-EB71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,M71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE71-EC71))","v":1.6458655913978486},{"$f":"IF($D71=1,\"\",MAX(0,N71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF71-ED71))","v":3.2558791666666691},{"$f":"IF($D71=1,\"\",MAX(0,O71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG71-EE71))","v":3.263008064516129},{"$f":"IF($D71=1,\"\",MAX(0,P71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH71-EF71))","v":3.9868642473118268},{"$f":"IF($D71=1,\"\",MAX(0,Q71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI71-EG71))","v":4.5504055555555567},{"$f":"IF($D71=1,\"\",MAX(0,R71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ71-EH71))","v":4.0526908602150566},{"$f":"IF($D71=1,\"\",MAX(0,S71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK71-EI71))","v":3.1878335644937592},{"$f":"IF($D71=1,\"\",MAX(0,T71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL71-EJ71))","v":1.8663293010752722},{"$f":"IF($D71=1,\"\",MAX(0,U71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM71-EK71))","v":0.13602419354839057},{"$f":"IF($D71=1,\"\",MAX(0,V71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN71-EL71))","v":5.0749523809523849},{"$f":"IF($D71=1,\"\",MAX(0,W71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO71-EM71))","v":3.9397388963660811},{"$f":"IF($D71=1,\"\",MAX(0,X71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP71-EN71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,Y71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ71-EO71))","v":1.5511438172043039},{"$f":"IF($D71=1,\"\",MAX(0,Z71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR71-EP71))","v":3.2916319444444442},{"$f":"IF($D71=1,\"\",MAX(0,AA71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS71-EQ71))","v":3.3016236559139771},{"$f":"IF($D71=1,\"\",MAX(0,AB71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT71-ER71))","v":4.0392741935483887},{"$f":"IF($D71=1,\"\",MAX(0,AC71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU71-ES71))","v":4.6004319444444466},192669.28209083431,720049.4185940458,523517.15991535352,{"$f":"IF(StagingTRM!$C74=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD71:BA71))/2","v":1744887.3570063133},720049.4185940458,{"$f":"+IL71-'Status Quo'!K70","v":0},{"$f":"+IO71-SUM('Demand Revenues'!CC71:CZ71)/2","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B72,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB72)))","v":9.2650000000000006},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC72)))","v":11.756},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD72)))","v":13.425000000000001},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE72)))","v":13.356},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF72)))","v":12.523999999999999},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG72)))","v":10.98},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH72)))","v":9.4339999999999993},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI72)))","v":8.4779999999999998},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ72)))","v":7.7060000000000004},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK72)))","v":9.1010000000000009},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL72)))","v":8.68},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM72)))","v":7.4859999999999998},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN72)))","v":9.3030000000000008},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO72)))","v":11.805},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP72)))","v":13.478999999999999},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ72)))","v":13.411},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR72)))","v":12.576000000000001},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS72)))","v":11.025},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT72)))","v":9.4730000000000008},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU72)))","v":8.5120000000000005},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV72)))","v":7.7389999999999999},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW72)))","v":9.14},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX72)))","v":8.7170000000000005},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY72)))","v":7.5170000000000003},{"$f":"IF($E72=1,F72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.4809999999999999},{"$f":"IF($E72=1,G72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.922000000000001},{"$f":"IF($E72=1,H72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.023999999999999},{"$f":"IF($E72=1,I72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.382000000000001},{"$f":"IF($E72=1,J72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.766999999999999},{"$f":"IF($E72=1,K72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.507},{"$f":"IF($E72=1,L72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.5839999999999996},{"$f":"IF($E72=1,M72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.1680000000000001},{"$f":"IF($E72=1,N72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.6429999999999998},{"$f":"IF($E72=1,O72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.1199999999999992},{"$f":"IF($E72=1,P72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.577},{"$f":"IF($E72=1,Q72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.4189999999999996},{"$f":"IF($E72=1,R72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.4529999999999994},{"$f":"IF($E72=1,S72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.5969999999999995},{"$f":"IF($E72=1,T72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.55},{"$f":"IF($E72=1,U72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.603999999999999},{"$f":"IF($E72=1,V72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.766999999999999},{"$f":"IF($E72=1,W72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.507},{"$f":"IF($E72=1,X72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.5839999999999996},{"$f":"IF($E72=1,Y72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.1680000000000001},{"$f":"IF($E72=1,Z72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.6429999999999998},{"$f":"IF($E72=1,AA72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.1199999999999992},{"$f":"IF($E72=1,AB72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.577},{"$f":"IF($E72=1,AC72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.4189999999999996},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2795504807692311},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5459949999999996},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.87013},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.102064903846154},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1740174999999997},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.5875913461538467},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.733091346153846},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5290913461538462},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8351499999999996},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5066490384615383},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2772361111111117},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5904973958333342},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0721828703703702},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5797275000000006},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.9107425},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.139721153846153},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5499817708333339},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6187403846153847},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7593221153846157},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5529374999999996},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8607399999999998},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5349735576923074},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5466033653846161},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3893525000000002},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6639146341463409},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3710623052959496},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9771162790697687},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1759085365853661},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2531351351351345},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1326880733944948},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7902006578947365},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.534664634146341},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1140468749999997},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.8971280487804876},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.522846153846154},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0813571428571427},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9235288461538467},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4001588785046728},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0106540697674422},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2101067073170739},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4855868055555561},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.157862385321101},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8127598684210522},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5542225609756102},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1320874999999999},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9184420731707315},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3206554878048777},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3033718749999998},{"$f":"IF($D72=1,\"\",(BB72*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ72*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.567280913978494},{"$f":"IF($D72=1,\"\",(BC72*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA72*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.0228973647711506},{"$f":"IF($D72=1,\"\",(BD72*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB72*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.9948655913978506},{"$f":"IF($D72=1,\"\",(BE72*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC72*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6937594086021495},{"$f":"IF($D72=1,\"\",(BF72*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD72*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7823778735632185},{"$f":"IF($D72=1,\"\",(BG72*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE72*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.9472772543741588},{"$f":"IF($D72=1,\"\",(BH72*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF72*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.3349819444444444},{"$f":"IF($D72=1,\"\",(BI72*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG72*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0906881720430102},{"$f":"IF($D72=1,\"\",(BJ72*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH72*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0702152777777778},{"$f":"IF($D72=1,\"\",(BK72*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI72*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.7970752688172036},{"$f":"IF($D72=1,\"\",(BL72*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ72*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.541524193548387},{"$f":"IF($D72=1,\"\",(BM72*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK72*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.8862319444444449},{"$f":"IF($D72=1,\"\",(BN72*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL72*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5904892473118286},{"$f":"IF($D72=1,\"\",(BO72*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM72*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.0545658807212206},{"$f":"IF($D72=1,\"\",(BP72*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN72*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.032206989247312},{"$f":"IF($D72=1,\"\",(BQ72*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO72*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.7298911290322589},{"$f":"IF($D72=1,\"\",(BR72*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP72*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.0938125000000003},{"$f":"IF($D72=1,\"\",(BS72*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ72*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.975796769851951},{"$f":"IF($D72=1,\"\",(BT72*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR72*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.3596625000000007},{"$f":"IF($D72=1,\"\",(BU72*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS72*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.1126438172043009},{"$f":"IF($D72=1,\"\",(BV72*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT72*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0924499999999995},{"$f":"IF($D72=1,\"\",(BW72*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU72*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.822309139784946},{"$f":"IF($D72=1,\"\",(BX72*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV72*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5652715053763435},{"$f":"IF($D72=1,\"\",(BY72*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW72*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.9066944444444438},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.294},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.335},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.3149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.3069999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.8839999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.335},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.0169999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":1.3839999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":0.88100000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":1.014},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":1.2709999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":0.88400000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.294},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.335},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.3149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.3069999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.8839999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.335},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.0169999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":1.3839999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":0.88100000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":1.014},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":1.2709999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":0.88400000000000001},{"$f":"IF($D72=1,\"\",MAX(F72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB72,0))","v":2.9854495192307695},{"$f":"IF($D72=1,\"\",MAX(G72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC72,0))","v":3.2100050000000007},{"$f":"IF($D72=1,\"\",MAX(H72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD72,0))","v":2.5548700000000011},{"$f":"IF($D72=1,\"\",MAX(I72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE72,0))","v":3.253935096153846},{"$f":"IF($D72=1,\"\",MAX(J72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF72,0))","v":4.3499824999999994},{"$f":"IF($D72=1,\"\",MAX(K72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG72,0))","v":3.3924086538461538},{"$f":"IF($D72=1,\"\",MAX(L72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH72,0))","v":2.7009086538461533},{"$f":"IF($D72=1,\"\",MAX(M72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI72,0))","v":2.9489086538461535},{"$f":"IF($D72=1,\"\",MAX(N72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ72,0))","v":1.8708500000000008},{"$f":"IF($D72=1,\"\",MAX(O72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK72,0))","v":2.5943509615384626},{"$f":"IF($D72=1,\"\",MAX(P72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL72,0))","v":2.402763888888888},{"$f":"IF($D72=1,\"\",MAX(Q72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM72,0))","v":1.8955026041666656},{"$f":"IF($D72=1,\"\",MAX(R72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN72,0))","v":3.2308171296296306},{"$f":"IF($D72=1,\"\",MAX(S72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO72,0))","v":3.2252724999999991},{"$f":"IF($D72=1,\"\",MAX(T72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP72,0))","v":2.5682574999999996},{"$f":"IF($D72=1,\"\",MAX(U72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ72,0))","v":3.2712788461538462},{"$f":"IF($D72=1,\"\",MAX(V72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR72,0))","v":4.0260182291666666},{"$f":"IF($D72=1,\"\",MAX(W72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS72,0))","v":3.4062596153846156},{"$f":"IF($D72=1,\"\",MAX(X72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT72,0))","v":2.7136778846153851},{"$f":"IF($D72=1,\"\",MAX(Y72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU72,0))","v":2.9590625000000008},{"$f":"IF($D72=1,\"\",MAX(Z72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV72,0))","v":1.87826},{"$f":"IF($D72=1,\"\",MAX(AA72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW72,0))","v":2.6050264423076932},{"$f":"IF($D72=1,\"\",MAX(AB72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX72,0))","v":2.1703966346153845},{"$f":"IF($D72=1,\"\",MAX(AC72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY72,0))","v":2.1276475000000001},{"$f":"IF($D72=1,\"\",MAX(0,F72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB72-DV72))","v":0.69144951923076947},{"$f":"IF($D72=1,\"\",MAX(0,G72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC72-DW72))","v":0.8750050000000007},{"$f":"IF($D72=1,\"\",MAX(0,H72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD72-DX72))","v":0.23987000000000114},{"$f":"IF($D72=1,\"\",MAX(0,I72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE72-DY72))","v":0.94693509615384608},{"$f":"IF($D72=1,\"\",MAX(0,J72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF72-DZ72))","v":1.4659824999999995},{"$f":"IF($D72=1,\"\",MAX(0,K72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG72-EA72))","v":1.0574086538461538},{"$f":"IF($D72=1,\"\",MAX(0,L72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH72-EB72))","v":0.6839086538461534},{"$f":"IF($D72=1,\"\",MAX(0,M72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI72-EC72))","v":1.5649086538461536},{"$f":"IF($D72=1,\"\",MAX(0,N72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ72-ED72))","v":0.98985000000000078},{"$f":"IF($D72=1,\"\",MAX(0,O72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK72-EE72))","v":1.5803509615384626},{"$f":"IF($D72=1,\"\",MAX(0,P72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL72-EF72))","v":1.1317638888888881},{"$f":"IF($D72=1,\"\",MAX(0,Q72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM72-EG72))","v":1.0115026041666657},{"$f":"IF($D72=1,\"\",MAX(0,R72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN72-EH72))","v":0.9368171296296306},{"$f":"IF($D72=1,\"\",MAX(0,S72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO72-EI72))","v":0.89027249999999913},{"$f":"IF($D72=1,\"\",MAX(0,T72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP72-EJ72))","v":0.25325749999999969},{"$f":"IF($D72=1,\"\",MAX(0,U72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ72-EK72))","v":0.96427884615384629},{"$f":"IF($D72=1,\"\",MAX(0,V72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR72-EL72))","v":1.1420182291666667},{"$f":"IF($D72=1,\"\",MAX(0,W72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS72-EM72))","v":1.0712596153846157},{"$f":"IF($D72=1,\"\",MAX(0,X72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT72-EN72))","v":0.69667788461538516},{"$f":"IF($D72=1,\"\",MAX(0,Y72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU72-EO72))","v":1.5750625000000009},{"$f":"IF($D72=1,\"\",MAX(0,Z72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV72-EP72))","v":0.99726000000000004},{"$f":"IF($D72=1,\"\",MAX(0,AA72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW72-EQ72))","v":1.5910264423076932},{"$f":"IF($D72=1,\"\",MAX(0,AB72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX72-ER72))","v":0.89939663461538455},{"$f":"IF($D72=1,\"\",MAX(0,AC72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY72-ES72))","v":1.2436475000000002},{"$f":"IF($D72=1,\"\",MAX(0,F72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX72))","v":3.6977190860215066},{"$f":"IF($D72=1,\"\",MAX(0,G72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY72))","v":3.7331026352288497},{"$f":"IF($D72=1,\"\",MAX(0,H72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ72))","v":3.4301344086021501},{"$f":"IF($D72=1,\"\",MAX(0,I72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA72))","v":3.6622405913978504},{"$f":"IF($D72=1,\"\",MAX(0,J72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB72))","v":4.7416221264367806},{"$f":"IF($D72=1,\"\",MAX(0,K72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC72))","v":4.0327227456258417},{"$f":"IF($D72=1,\"\",MAX(0,L72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD72))","v":3.0990180555555549},{"$f":"IF($D72=1,\"\",MAX(0,M72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE72))","v":3.3873118279569896},{"$f":"IF($D72=1,\"\",MAX(0,N72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF72))","v":2.6357847222222226},{"$f":"IF($D72=1,\"\",MAX(0,O72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG72))","v":3.3039247311827973},{"$f":"IF($D72=1,\"\",MAX(0,P72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH72))","v":3.1384758064516127},{"$f":"IF($D72=1,\"\",MAX(0,Q72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI72))","v":2.5997680555555549},{"$f":"IF($D72=1,\"\",MAX(0,R72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ72))","v":3.7125107526881722},{"$f":"IF($D72=1,\"\",MAX(0,S72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK72))","v":3.7504341192787791},{"$f":"IF($D72=1,\"\",MAX(0,T72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL72))","v":3.4467930107526872},{"$f":"IF($D72=1,\"\",MAX(0,U72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM72))","v":3.6811088709677406},{"$f":"IF($D72=1,\"\",MAX(0,V72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN72))","v":4.4821875000000002},{"$f":"IF($D72=1,\"\",MAX(0,W72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO72))","v":4.0492032301480494},{"$f":"IF($D72=1,\"\",MAX(0,X72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP72))","v":3.1133375000000001},{"$f":"IF($D72=1,\"\",MAX(0,Y72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ72))","v":3.3993561827956995},{"$f":"IF($D72=1,\"\",MAX(0,Z72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR72))","v":2.6465500000000004},{"$f":"IF($D72=1,\"\",MAX(0,AA72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS72))","v":3.3176908602150545},{"$f":"IF($D72=1,\"\",MAX(0,AB72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT72))","v":3.151728494623657},{"$f":"IF($D72=1,\"\",MAX(0,AC72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU72))","v":2.6103055555555565},{"$f":"IF($D72=1,\"\",MAX(0,F72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX72-DV72))","v":1.4037190860215065},{"$f":"IF($D72=1,\"\",MAX(0,G72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY72-DW72))","v":1.3981026352288497},{"$f":"IF($D72=1,\"\",MAX(0,H72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ72-DX72))","v":1.1151344086021502},{"$f":"IF($D72=1,\"\",MAX(0,I72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA72-DY72))","v":1.3552405913978505},{"$f":"IF($D72=1,\"\",MAX(0,J72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB72-DZ72))","v":1.8576221264367807},{"$f":"IF($D72=1,\"\",MAX(0,K72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC72-EA72))","v":1.6977227456258417},{"$f":"IF($D72=1,\"\",MAX(0,L72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD72-EB72))","v":1.082018055555555},{"$f":"IF($D72=1,\"\",MAX(0,M72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE72-EC72))","v":2.0033118279569897},{"$f":"IF($D72=1,\"\",MAX(0,N72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF72-ED72))","v":1.7547847222222226},{"$f":"IF($D72=1,\"\",MAX(0,O72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG72-EE72))","v":2.289924731182797},{"$f":"IF($D72=1,\"\",MAX(0,P72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH72-EF72))","v":1.8674758064516128},{"$f":"IF($D72=1,\"\",MAX(0,Q72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI72-EG72))","v":1.715768055555555},{"$f":"IF($D72=1,\"\",MAX(0,R72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ72-EH72))","v":1.4185107526881722},{"$f":"IF($D72=1,\"\",MAX(0,S72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK72-EI72))","v":1.4154341192787792},{"$f":"IF($D72=1,\"\",MAX(0,T72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL72-EJ72))","v":1.1317930107526872},{"$f":"IF($D72=1,\"\",MAX(0,U72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM72-EK72))","v":1.3741088709677407},{"$f":"IF($D72=1,\"\",MAX(0,V72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN72-EL72))","v":1.5981875000000003},{"$f":"IF($D72=1,\"\",MAX(0,W72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO72-EM72))","v":1.7142032301480494},{"$f":"IF($D72=1,\"\",MAX(0,X72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP72-EN72))","v":1.0963375000000002},{"$f":"IF($D72=1,\"\",MAX(0,Y72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ72-EO72))","v":2.0153561827956996},{"$f":"IF($D72=1,\"\",MAX(0,Z72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR72-EP72))","v":1.7655500000000004},{"$f":"IF($D72=1,\"\",MAX(0,AA72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS72-EQ72))","v":2.3036908602150543},{"$f":"IF($D72=1,\"\",MAX(0,AB72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT72-ER72))","v":1.8807284946236571},{"$f":"IF($D72=1,\"\",MAX(0,AC72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU72-ES72))","v":1.7263055555555566},114617.12421977389,397700.1868495926,325249.55421977385,{"$f":"IF(StagingTRM!$C75=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD72:BA72))/2","v":1009665.3543758477},397700.1868495926,{"$f":"+IL72-'Status Quo'!K71","v":0},{"$f":"+IO72-SUM('Demand Revenues'!CC72:CZ72)/2","v":0}]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+VLOOKUP($B81,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB81)))","v":19.892000000000003},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC81)))","v":25.257000000000001},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD81)))","v":32.058},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE81)))","v":29.48},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF81)))","v":34.352000000000004},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG81)))","v":24.12},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH81)))","v":21.975000000000001},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI81)))","v":15.764000000000001},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ81)))","v":13.744999999999999},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK81)))","v":14.501999999999999},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL81)))","v":14.379},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM81)))","v":14.065999999999999},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN81)))","v":19.919},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO81)))","v":25.311},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP81)))","v":32.148000000000003},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ81)))","v":29.557000000000002},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR81)))","v":34.453000000000003},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS81)))","v":24.169},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT81)))","v":22.013000000000002},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU81)))","v":15.77},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV81)))","v":13.712},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW81)))","v":14.471},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX81)))","v":14.349},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY81)))","v":14.033000000000001},{"$f":"IF($E81=1,F81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.449},{"$f":"IF($E81=1,G81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.652000000000001},{"$f":"IF($E81=1,H81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.228000000000002},{"$f":"IF($E81=1,I81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":49.014000000000003},{"$f":"IF($E81=1,J81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.208000000000002},{"$f":"IF($E81=1,K81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.029},{"$f":"IF($E81=1,L81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.603000000000002},{"$f":"IF($E81=1,M81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.98},{"$f":"IF($E81=1,N81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.661},{"$f":"IF($E81=1,O81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.234000000000002},{"$f":"IF($E81=1,P81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.252999999999998},{"$f":"IF($E81=1,Q81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.163},{"$f":"IF($E81=1,R81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.256},{"$f":"IF($E81=1,S81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.749000000000002},{"$f":"IF($E81=1,T81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.113},{"$f":"IF($E81=1,U81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.904},{"$f":"IF($E81=1,V81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.425000000000001},{"$f":"IF($E81=1,W81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.106999999999999},{"$f":"IF($E81=1,X81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.773},{"$f":"IF($E81=1,Y81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.988},{"$f":"IF($E81=1,Z81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.675000000000001},{"$f":"IF($E81=1,AA81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.266000000000002},{"$f":"IF($E81=1,AB81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.375},{"$f":"IF($E81=1,AC81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.164999999999999},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.951216346153844},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.082255},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.488897499999997},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.038052884615386},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.424107500000002},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.001153846153844},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.828622596153846},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.961423076923076},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.15855},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.654850961538461},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.01603009259259},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.2744296875},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.953101851851853},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.113592499999999},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.563974999999999},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.116360576923078},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.503768229166671},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.032004807692307},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.846617788461536},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.956572115384613},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.154895},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.65413701923077},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.041800480769231},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.2444775},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.525155487804879},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.998214953271027},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.592938953488375},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.388338414634145},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.38537837837838},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.830366972477064},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.87778947368421},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.9765914634146347},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6297937500000002},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4898506097560968},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9271282051282057},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2363660714285709},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.356282051282051},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.005423676012461},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.639093023255814},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.439189024390245},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.405083333333337},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.842495412844038},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.87835855263158},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.9541189024390242},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6052937499999995},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4645304878048782},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.060792682926829},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0831374999999994},{"$f":"IF($D81=1,\"\",(BB81*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ81*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.440802419354837},{"$f":"IF($D81=1,\"\",(BC81*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA81*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.263979195561719},{"$f":"IF($D81=1,\"\",(BD81*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB81*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.225174731182793},{"$f":"IF($D81=1,\"\",(BE81*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC81*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.988178763440857},{"$f":"IF($D81=1,\"\",(BF81*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD81*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.706487068965519},{"$f":"IF($D81=1,\"\",(BG81*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE81*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.60566621803499},{"$f":"IF($D81=1,\"\",(BH81*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF81*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.582715277777778},{"$f":"IF($D81=1,\"\",(BI81*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG81*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6455295698924726},{"$f":"IF($D81=1,\"\",(BJ81*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH81*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.5902138888888881},{"$f":"IF($D81=1,\"\",(BK81*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI81*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.8186680107526882},{"$f":"IF($D81=1,\"\",(BL81*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ81*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.3013293010752687},{"$f":"IF($D81=1,\"\",(BM81*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK81*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.8566666666666656},{"$f":"IF($D81=1,\"\",(BN81*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL81*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.444758064516131},{"$f":"IF($D81=1,\"\",(BO81*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM81*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.284574202496533},{"$f":"IF($D81=1,\"\",(BP81*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN81*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.286879032258067},{"$f":"IF($D81=1,\"\",(BQ81*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO81*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.054381720430108},{"$f":"IF($D81=1,\"\",(BR81*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP81*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.747188988095242},{"$f":"IF($D81=1,\"\",(BS81*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ81*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.628277254374158},{"$f":"IF($D81=1,\"\",(BT81*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR81*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.593352777777778},{"$f":"IF($D81=1,\"\",(BU81*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS81*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6329099462365591},{"$f":"IF($D81=1,\"\",(BV81*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT81*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.5772944444444441},{"$f":"IF($D81=1,\"\",(BW81*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU81*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.8071061827956996},{"$f":"IF($D81=1,\"\",(BX81*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV81*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.2867325268817194},{"$f":"IF($D81=1,\"\",(BY81*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW81*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.8394375000000007},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.2510000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.23},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":4.1929999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.923},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.9470000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.7729999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":4.3040000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":3.774},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":2.0920000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":1.1479999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":1.0029999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":3.8069999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.2510000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.23},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":4.1929999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.923},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.9470000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.7729999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":4.3040000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":3.774},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":2.0920000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":1.1479999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":1.0029999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":3.8069999999999999},{"$f":"IF($D81=1,\"\",MAX(F81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB81,0))","v":5.9407836538461591},{"$f":"IF($D81=1,\"\",MAX(G81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC81,0))","v":8.1747450000000015},{"$f":"IF($D81=1,\"\",MAX(H81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD81,0))","v":7.5691025000000032},{"$f":"IF($D81=1,\"\",MAX(I81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE81,0))","v":4.4419471153846146},{"$f":"IF($D81=1,\"\",MAX(J81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF81,0))","v":13.927892500000002},{"$f":"IF($D81=1,\"\",MAX(K81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG81,0))","v":7.1188461538461567},{"$f":"IF($D81=1,\"\",MAX(L81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH81,0))","v":7.1463774038461558},{"$f":"IF($D81=1,\"\",MAX(M81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI81,0))","v":4.8025769230769253},{"$f":"IF($D81=1,\"\",MAX(N81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ81,0))","v":2.5864499999999992},{"$f":"IF($D81=1,\"\",MAX(O81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK81,0))","v":2.8471490384615379},{"$f":"IF($D81=1,\"\",MAX(P81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL81,0))","v":3.3629699074074093},{"$f":"IF($D81=1,\"\",MAX(Q81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM81,0))","v":3.7915703124999993},{"$f":"IF($D81=1,\"\",MAX(R81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN81,0))","v":5.9658981481481472},{"$f":"IF($D81=1,\"\",MAX(S81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO81,0))","v":8.1974075000000006},{"$f":"IF($D81=1,\"\",MAX(T81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP81,0))","v":7.584025000000004},{"$f":"IF($D81=1,\"\",MAX(U81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ81,0))","v":4.4406394230769237},{"$f":"IF($D81=1,\"\",MAX(V81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR81,0))","v":13.949231770833332},{"$f":"IF($D81=1,\"\",MAX(W81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS81,0))","v":7.136995192307694},{"$f":"IF($D81=1,\"\",MAX(X81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT81,0))","v":7.1663822115384654},{"$f":"IF($D81=1,\"\",MAX(Y81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU81,0))","v":4.8134278846153862},{"$f":"IF($D81=1,\"\",MAX(Z81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV81,0))","v":2.557105},{"$f":"IF($D81=1,\"\",MAX(AA81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW81,0))","v":2.8168629807692298},{"$f":"IF($D81=1,\"\",MAX(AB81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX81,0))","v":3.3071995192307693},{"$f":"IF($D81=1,\"\",MAX(AC81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY81,0))","v":3.7885225000000009},{"$f":"IF($D81=1,\"\",MAX(0,F81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB81-DV81))","v":0.68978365384615881},{"$f":"IF($D81=1,\"\",MAX(0,G81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC81-DW81))","v":2.9447450000000011},{"$f":"IF($D81=1,\"\",MAX(0,H81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD81-DX81))","v":3.3761025000000036},{"$f":"IF($D81=1,\"\",MAX(0,I81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE81-DY81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,J81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF81-DZ81))","v":7.9808925000000022},{"$f":"IF($D81=1,\"\",MAX(0,K81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG81-EA81))","v":1.345846153846157},{"$f":"IF($D81=1,\"\",MAX(0,L81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH81-EB81))","v":2.8423774038461556},{"$f":"IF($D81=1,\"\",MAX(0,M81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI81-EC81))","v":1.0285769230769253},{"$f":"IF($D81=1,\"\",MAX(0,N81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ81-ED81))","v":0.49444999999999917},{"$f":"IF($D81=1,\"\",MAX(0,O81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK81-EE81))","v":1.699149038461538},{"$f":"IF($D81=1,\"\",MAX(0,P81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL81-EF81))","v":2.3599699074074092},{"$f":"IF($D81=1,\"\",MAX(0,Q81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM81-EG81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,R81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN81-EH81))","v":0.71489814814814689},{"$f":"IF($D81=1,\"\",MAX(0,S81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO81-EI81))","v":2.9674075000000002},{"$f":"IF($D81=1,\"\",MAX(0,T81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP81-EJ81))","v":3.3910250000000044},{"$f":"IF($D81=1,\"\",MAX(0,U81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ81-EK81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,V81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR81-EL81))","v":8.0022317708333333},{"$f":"IF($D81=1,\"\",MAX(0,W81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS81-EM81))","v":1.3639951923076943},{"$f":"IF($D81=1,\"\",MAX(0,X81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT81-EN81))","v":2.8623822115384652},{"$f":"IF($D81=1,\"\",MAX(0,Y81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU81-EO81))","v":1.0394278846153862},{"$f":"IF($D81=1,\"\",MAX(0,Z81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV81-EP81))","v":0.46510499999999988},{"$f":"IF($D81=1,\"\",MAX(0,AA81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW81-EQ81))","v":1.6688629807692299},{"$f":"IF($D81=1,\"\",MAX(0,AB81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX81-ER81))","v":2.3041995192307692},{"$f":"IF($D81=1,\"\",MAX(0,AC81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY81-ES81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,F81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX81))","v":7.4511975806451662},{"$f":"IF($D81=1,\"\",MAX(0,G81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY81))","v":9.9930208044382827},{"$f":"IF($D81=1,\"\",MAX(0,H81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ81))","v":9.8328252688172064},{"$f":"IF($D81=1,\"\",MAX(0,I81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA81))","v":6.4918212365591437},{"$f":"IF($D81=1,\"\",MAX(0,J81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB81))","v":15.645512931034485},{"$f":"IF($D81=1,\"\",MAX(0,K81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC81))","v":8.5143337819650107},{"$f":"IF($D81=1,\"\",MAX(0,L81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD81))","v":8.3922847222222234},{"$f":"IF($D81=1,\"\",MAX(0,M81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE81))","v":6.1184704301075286},{"$f":"IF($D81=1,\"\",MAX(0,N81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF81))","v":4.1547861111111111},{"$f":"IF($D81=1,\"\",MAX(0,O81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG81))","v":4.6833319892473106},{"$f":"IF($D81=1,\"\",MAX(0,P81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH81))","v":5.0776706989247309},{"$f":"IF($D81=1,\"\",MAX(0,Q81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI81))","v":5.2093333333333334},{"$f":"IF($D81=1,\"\",MAX(0,R81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ81))","v":7.4742419354838692},{"$f":"IF($D81=1,\"\",MAX(0,S81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK81))","v":10.026425797503467},{"$f":"IF($D81=1,\"\",MAX(0,T81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL81))","v":9.861120967741936},{"$f":"IF($D81=1,\"\",MAX(0,U81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM81))","v":6.5026182795698944},{"$f":"IF($D81=1,\"\",MAX(0,V81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN81))","v":15.70581101190476},{"$f":"IF($D81=1,\"\",MAX(0,W81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO81))","v":8.5407227456258425},{"$f":"IF($D81=1,\"\",MAX(0,X81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP81))","v":8.4196472222222241},{"$f":"IF($D81=1,\"\",MAX(0,Y81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ81))","v":6.1370900537634405},{"$f":"IF($D81=1,\"\",MAX(0,Z81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR81))","v":4.1347055555555556},{"$f":"IF($D81=1,\"\",MAX(0,AA81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS81))","v":4.6638938172043005},{"$f":"IF($D81=1,\"\",MAX(0,AB81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT81))","v":5.0622674731182808},{"$f":"IF($D81=1,\"\",MAX(0,AC81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU81))","v":5.1935625000000005},{"$f":"IF($D81=1,\"\",MAX(0,F81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX81-DV81))","v":2.2001975806451659},{"$f":"IF($D81=1,\"\",MAX(0,G81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY81-DW81))","v":4.7630208044382822},{"$f":"IF($D81=1,\"\",MAX(0,H81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ81-DX81))","v":5.6398252688172068},{"$f":"IF($D81=1,\"\",MAX(0,I81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA81-DY81))","v":0.56882123655914363},{"$f":"IF($D81=1,\"\",MAX(0,J81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB81-DZ81))","v":9.698512931034486},{"$f":"IF($D81=1,\"\",MAX(0,K81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC81-EA81))","v":2.741333781965011},{"$f":"IF($D81=1,\"\",MAX(0,L81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD81-EB81))","v":4.0882847222222232},{"$f":"IF($D81=1,\"\",MAX(0,M81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE81-EC81))","v":2.3444704301075285},{"$f":"IF($D81=1,\"\",MAX(0,N81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF81-ED81))","v":2.062786111111111},{"$f":"IF($D81=1,\"\",MAX(0,O81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG81-EE81))","v":3.535331989247311},{"$f":"IF($D81=1,\"\",MAX(0,P81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH81-EF81))","v":4.0746706989247308},{"$f":"IF($D81=1,\"\",MAX(0,Q81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI81-EG81))","v":1.4023333333333334},{"$f":"IF($D81=1,\"\",MAX(0,R81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ81-EH81))","v":2.2232419354838688},{"$f":"IF($D81=1,\"\",MAX(0,S81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK81-EI81))","v":4.796425797503467},{"$f":"IF($D81=1,\"\",MAX(0,T81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL81-EJ81))","v":5.6681209677419364},{"$f":"IF($D81=1,\"\",MAX(0,U81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM81-EK81))","v":0.57961827956989431},{"$f":"IF($D81=1,\"\",MAX(0,V81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN81-EL81))","v":9.7588110119047613},{"$f":"IF($D81=1,\"\",MAX(0,W81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO81-EM81))","v":2.7677227456258429},{"$f":"IF($D81=1,\"\",MAX(0,X81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP81-EN81))","v":4.1156472222222238},{"$f":"IF($D81=1,\"\",MAX(0,Y81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ81-EO81))","v":2.3630900537634405},{"$f":"IF($D81=1,\"\",MAX(0,Z81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR81-EP81))","v":2.0427055555555556},{"$f":"IF($D81=1,\"\",MAX(0,AA81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS81-EQ81))","v":3.5158938172043008},{"$f":"IF($D81=1,\"\",MAX(0,AB81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT81-ER81))","v":4.0592674731182807},{"$f":"IF($D81=1,\"\",MAX(0,AC81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU81-ES81))","v":1.3865625000000006},251292.40839669263,882656.86517525604,684655.16911484161,{"$f":"IF(StagingTRM!$C84=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD81:BA81))/2","v":2059022.7128549232},882656.86517525604,{"$f":"+IL81-'Status Quo'!K80","v":0},{"$f":"+IO81-SUM('Demand Revenues'!CC81:CZ81)/2","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+VLOOKUP($B90,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB90)))","v":9.6429999999999989},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC90)))","v":6.8170000000000002},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD90)))","v":8.8129999999999988},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE90)))","v":9.2409999999999997},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF90)))","v":7.99},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG90)))","v":7.6969999999999992},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH90)))","v":8.609},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI90)))","v":9.8119999999999994},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ90)))","v":12.052},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK90)))","v":14.042999999999999},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL90)))","v":13.891999999999999},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM90)))","v":11.277999999999999},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN90)))","v":9.7569999999999997},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO90)))","v":7.0570000000000004},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP90)))","v":9.0920000000000005},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ90)))","v":9.4969999999999999},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR90)))","v":8.1370000000000005},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS90)))","v":7.738999999999999},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT90)))","v":8.5749999999999993},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU90)))","v":9.7780000000000005},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV90)))","v":12.016999999999999},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW90)))","v":14.008999999999999},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX90)))","v":13.857999999999999},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY90)))","v":11.244},{"$f":"IF($E90=1,F90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.1679999999999993},{"$f":"IF($E90=1,G90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.0540000000000003},{"$f":"IF($E90=1,H90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.8069999999999999},{"$f":"IF($E90=1,I90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.3010000000000002},{"$f":"IF($E90=1,J90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.9609999999999985},{"$f":"IF($E90=1,K90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.0510000000000002},{"$f":"IF($E90=1,L90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.5969999999999995},{"$f":"IF($E90=1,M90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.1109999999999989},{"$f":"IF($E90=1,N90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.270999999999999},{"$f":"IF($E90=1,O90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.79},{"$f":"IF($E90=1,P90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.045999999999999},{"$f":"IF($E90=1,Q90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.54},{"$f":"IF($E90=1,R90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.7639999999999993},{"$f":"IF($E90=1,S90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.1849999999999996},{"$f":"IF($E90=1,T90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.786999999999999},{"$f":"IF($E90=1,U90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.18},{"$f":"IF($E90=1,V90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.1229999999999993},{"$f":"IF($E90=1,W90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.0689999999999991},{"$f":"IF($E90=1,X90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.5869999999999997},{"$f":"IF($E90=1,Y90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.1110000000000007},{"$f":"IF($E90=1,Z90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.292999999999999},{"$f":"IF($E90=1,AA90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.805999999999999},{"$f":"IF($E90=1,AB90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.061999999999999},{"$f":"IF($E90=1,AC90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.555999999999999},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.2027139423076925},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8898000000000001},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5848175000000007},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4700721153846157},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4551274999999997},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6566466346153845},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1671947115384613},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2127211538461546},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5342175000000005},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.512810096153846},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.9473518518518524},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3981614583333339},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9891111111111108},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0249124999999992},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7457999999999991},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5822548076923075},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5434296874999998},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6271346153846147},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0828509615384609},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1283413461538467},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.4502625000000009},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.428199519230768},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.330651442307691},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9295674999999992},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7415060975609755},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8230155763239879},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6314883720930231},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9999512195121953},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3468479729729728},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5096727828746177},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7085131578947368},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1438658536585358},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9738218749999987},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1219115853658543},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5118108974358968},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1568601190476189},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1135544871794867},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9300591900311526},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7560988372093016},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1144817073170721},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3392534722222216},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4768654434250763},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6231907894736834},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0577286585365853},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8880406249999995},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0360487804878051},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.902530487804877},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4898218749999996},{"$f":"IF($D90=1,\"\",(BB90*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ90*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.5585255376344085},{"$f":"IF($D90=1,\"\",(BC90*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA90*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.8600665742024969},{"$f":"IF($D90=1,\"\",(BD90*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB90*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.1440309139784945},{"$f":"IF($D90=1,\"\",(BE90*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC90*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.2628145161290334},{"$f":"IF($D90=1,\"\",(BF90*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD90*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4090775862068963},{"$f":"IF($D90=1,\"\",(BG90*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE90*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5919623149394346},{"$f":"IF($D90=1,\"\",(BH90*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF90*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.9735291666666663},{"$f":"IF($D90=1,\"\",(BI90*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG90*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.7415053763440866},{"$f":"IF($D90=1,\"\",(BJ90*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH90*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.8407083333333327},{"$f":"IF($D90=1,\"\",(BK90*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI90*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.8996182795698928},{"$f":"IF($D90=1,\"\",(BL90*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ90*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.3453508064516146},{"$f":"IF($D90=1,\"\",(BM90*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK90*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.8188875000000007},{"$f":"IF($D90=1,\"\",(BN90*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL90*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6219422043010745},{"$f":"IF($D90=1,\"\",(BO90*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM90*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.9826823855755888},{"$f":"IF($D90=1,\"\",(BP90*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN90*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.2881962365591395},{"$f":"IF($D90=1,\"\",(BQ90*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO90*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.3760322580645159},{"$f":"IF($D90=1,\"\",(BR90*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP90*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4559255952380949},{"$f":"IF($D90=1,\"\",(BS90*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ90*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5609999999999991},{"$f":"IF($D90=1,\"\",(BT90*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR90*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.8887722222222214},{"$f":"IF($D90=1,\"\",(BU90*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS90*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.6563508064516137},{"$f":"IF($D90=1,\"\",(BV90*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT90*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7559416666666667},{"$f":"IF($D90=1,\"\",(BW90*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU90*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.8144556451612903},{"$f":"IF($D90=1,\"\",(BX90*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV90*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.2601895161290315},{"$f":"IF($D90=1,\"\",(BY90*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW90*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.7341249999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.8069999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.2130000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.367},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.7949999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.0659999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.194},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":3.7919999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.3719999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.4059999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.179},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":0.71899999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.246},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.8069999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.2130000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.367},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.7949999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.0659999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.194},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":3.7919999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.3719999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.4059999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.179},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":0.71899999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.246},{"$f":"IF($D90=1,\"\",MAX(F90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB90,0))","v":4.4402860576923064},{"$f":"IF($D90=1,\"\",MAX(G90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC90,0))","v":2.9272},{"$f":"IF($D90=1,\"\",MAX(H90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD90,0))","v":3.2281824999999982},{"$f":"IF($D90=1,\"\",MAX(I90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE90,0))","v":3.770927884615384},{"$f":"IF($D90=1,\"\",MAX(J90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF90,0))","v":3.5348725000000005},{"$f":"IF($D90=1,\"\",MAX(K90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG90,0))","v":4.0403533653846146},{"$f":"IF($D90=1,\"\",MAX(L90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH90,0))","v":4.4418052884615387},{"$f":"IF($D90=1,\"\",MAX(M90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI90,0))","v":3.5992788461538447},{"$f":"IF($D90=1,\"\",MAX(N90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ90,0))","v":3.5177824999999991},{"$f":"IF($D90=1,\"\",MAX(O90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK90,0))","v":3.5301899038461535},{"$f":"IF($D90=1,\"\",MAX(P90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL90,0))","v":3.944648148148147},{"$f":"IF($D90=1,\"\",MAX(Q90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM90,0))","v":3.8798385416666648},{"$f":"IF($D90=1,\"\",MAX(R90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN90,0))","v":4.7678888888888888},{"$f":"IF($D90=1,\"\",MAX(S90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO90,0))","v":3.0320875000000012},{"$f":"IF($D90=1,\"\",MAX(T90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP90,0))","v":3.3462000000000014},{"$f":"IF($D90=1,\"\",MAX(U90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ90,0))","v":3.9147451923076924},{"$f":"IF($D90=1,\"\",MAX(V90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR90,0))","v":3.5935703125000007},{"$f":"IF($D90=1,\"\",MAX(W90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS90,0))","v":4.1118653846153848},{"$f":"IF($D90=1,\"\",MAX(X90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT90,0))","v":4.4921490384615383},{"$f":"IF($D90=1,\"\",MAX(Y90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU90,0))","v":3.6496586538461537},{"$f":"IF($D90=1,\"\",MAX(Z90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV90,0))","v":3.5667374999999986},{"$f":"IF($D90=1,\"\",MAX(AA90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW90,0))","v":3.5808004807692306},{"$f":"IF($D90=1,\"\",MAX(AB90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX90,0))","v":3.5273485576923083},{"$f":"IF($D90=1,\"\",MAX(AC90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY90,0))","v":4.3144325000000006},{"$f":"IF($D90=1,\"\",MAX(0,F90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB90-DV90))","v":2.6332860576923065},{"$f":"IF($D90=1,\"\",MAX(0,G90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC90-DW90))","v":0.71419999999999995},{"$f":"IF($D90=1,\"\",MAX(0,H90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD90-DX90))","v":1.8611824999999982},{"$f":"IF($D90=1,\"\",MAX(0,I90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE90-DY90))","v":1.975927884615384},{"$f":"IF($D90=1,\"\",MAX(0,J90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF90-DZ90))","v":1.4688725000000007},{"$f":"IF($D90=1,\"\",MAX(0,K90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG90-EA90))","v":1.8463533653846147},{"$f":"IF($D90=1,\"\",MAX(0,L90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH90-EB90))","v":0.64980528846153884},{"$f":"IF($D90=1,\"\",MAX(0,M90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI90-EC90))","v":1.2272788461538449},{"$f":"IF($D90=1,\"\",MAX(0,N90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ90-ED90))","v":2.1117824999999995},{"$f":"IF($D90=1,\"\",MAX(0,O90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK90-EE90))","v":2.3511899038461532},{"$f":"IF($D90=1,\"\",MAX(0,P90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL90-EF90))","v":3.2256481481481472},{"$f":"IF($D90=1,\"\",MAX(0,Q90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM90-EG90))","v":2.6338385416666648},{"$f":"IF($D90=1,\"\",MAX(0,R90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN90-EH90))","v":2.9608888888888889},{"$f":"IF($D90=1,\"\",MAX(0,S90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO90-EI90))","v":0.81908750000000108},{"$f":"IF($D90=1,\"\",MAX(0,T90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP90-EJ90))","v":1.9792000000000014},{"$f":"IF($D90=1,\"\",MAX(0,U90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ90-EK90))","v":2.1197451923076924},{"$f":"IF($D90=1,\"\",MAX(0,V90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR90-EL90))","v":1.5275703125000009},{"$f":"IF($D90=1,\"\",MAX(0,W90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS90-EM90))","v":1.9178653846153848},{"$f":"IF($D90=1,\"\",MAX(0,X90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT90-EN90))","v":0.70014903846153853},{"$f":"IF($D90=1,\"\",MAX(0,Y90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU90-EO90))","v":1.2776586538461538},{"$f":"IF($D90=1,\"\",MAX(0,Z90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV90-EP90))","v":2.1607374999999989},{"$f":"IF($D90=1,\"\",MAX(0,AA90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW90-EQ90))","v":2.4018004807692304},{"$f":"IF($D90=1,\"\",MAX(0,AB90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX90-ER90))","v":2.8083485576923084},{"$f":"IF($D90=1,\"\",MAX(0,AC90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY90-ES90))","v":3.0684325000000006},{"$f":"IF($D90=1,\"\",MAX(0,F90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX90))","v":5.0844744623655904},{"$f":"IF($D90=1,\"\",MAX(0,G90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY90))","v":2.9569334257975033},{"$f":"IF($D90=1,\"\",MAX(0,H90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ90))","v":3.6689690860215043},{"$f":"IF($D90=1,\"\",MAX(0,I90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA90))","v":3.9781854838709663},{"$f":"IF($D90=1,\"\",MAX(0,J90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB90))","v":3.5809224137931039},{"$f":"IF($D90=1,\"\",MAX(0,K90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC90))","v":4.1050376850605641},{"$f":"IF($D90=1,\"\",MAX(0,L90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD90))","v":4.6354708333333337},{"$f":"IF($D90=1,\"\",MAX(0,M90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE90))","v":4.0704946236559127},{"$f":"IF($D90=1,\"\",MAX(0,N90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF90))","v":4.2112916666666669},{"$f":"IF($D90=1,\"\",MAX(0,O90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG90))","v":4.1433817204301064},{"$f":"IF($D90=1,\"\",MAX(0,P90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH90))","v":4.5466491935483848},{"$f":"IF($D90=1,\"\",MAX(0,Q90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI90))","v":4.459112499999998},{"$f":"IF($D90=1,\"\",MAX(0,R90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ90))","v":5.1350577956989252},{"$f":"IF($D90=1,\"\",MAX(0,S90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK90))","v":3.0743176144244115},{"$f":"IF($D90=1,\"\",MAX(0,T90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL90))","v":3.803803763440861},{"$f":"IF($D90=1,\"\",MAX(0,U90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM90))","v":4.120967741935484},{"$f":"IF($D90=1,\"\",MAX(0,V90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN90))","v":3.6810744047619055},{"$f":"IF($D90=1,\"\",MAX(0,W90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO90))","v":4.1779999999999999},{"$f":"IF($D90=1,\"\",MAX(0,X90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP90))","v":4.6862277777777779},{"$f":"IF($D90=1,\"\",MAX(0,Y90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ90))","v":4.1216491935483868},{"$f":"IF($D90=1,\"\",MAX(0,Z90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR90))","v":4.2610583333333327},{"$f":"IF($D90=1,\"\",MAX(0,AA90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS90))","v":4.1945443548387082},{"$f":"IF($D90=1,\"\",MAX(0,AB90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT90))","v":4.5978104838709672},{"$f":"IF($D90=1,\"\",MAX(0,AC90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU90))","v":4.5098750000000001},{"$f":"IF($D90=1,\"\",MAX(0,F90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX90-DV90))","v":3.2774744623655905},{"$f":"IF($D90=1,\"\",MAX(0,G90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY90-DW90))","v":0.74393342579750321},{"$f":"IF($D90=1,\"\",MAX(0,H90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ90-DX90))","v":2.3019690860215043},{"$f":"IF($D90=1,\"\",MAX(0,I90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA90-DY90))","v":2.1831854838709663},{"$f":"IF($D90=1,\"\",MAX(0,J90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB90-DZ90))","v":1.5149224137931041},{"$f":"IF($D90=1,\"\",MAX(0,K90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC90-EA90))","v":1.9110376850605642},{"$f":"IF($D90=1,\"\",MAX(0,L90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD90-EB90))","v":0.84347083333333384},{"$f":"IF($D90=1,\"\",MAX(0,M90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE90-EC90))","v":1.6984946236559129},{"$f":"IF($D90=1,\"\",MAX(0,N90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF90-ED90))","v":2.8052916666666672},{"$f":"IF($D90=1,\"\",MAX(0,O90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG90-EE90))","v":2.9643817204301062},{"$f":"IF($D90=1,\"\",MAX(0,P90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH90-EF90))","v":3.827649193548385},{"$f":"IF($D90=1,\"\",MAX(0,Q90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI90-EG90))","v":3.213112499999998},{"$f":"IF($D90=1,\"\",MAX(0,R90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ90-EH90))","v":3.3280577956989252},{"$f":"IF($D90=1,\"\",MAX(0,S90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK90-EI90))","v":0.86131761442441146},{"$f":"IF($D90=1,\"\",MAX(0,T90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL90-EJ90))","v":2.436803763440861},{"$f":"IF($D90=1,\"\",MAX(0,U90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM90-EK90))","v":2.3259677419354841},{"$f":"IF($D90=1,\"\",MAX(0,V90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN90-EL90))","v":1.6150744047619057},{"$f":"IF($D90=1,\"\",MAX(0,W90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO90-EM90))","v":1.984},{"$f":"IF($D90=1,\"\",MAX(0,X90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP90-EN90))","v":0.89422777777777807},{"$f":"IF($D90=1,\"\",MAX(0,Y90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ90-EO90))","v":1.7496491935483869},{"$f":"IF($D90=1,\"\",MAX(0,Z90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR90-EP90))","v":2.855058333333333},{"$f":"IF($D90=1,\"\",MAX(0,AA90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS90-EQ90))","v":3.015544354838708},{"$f":"IF($D90=1,\"\",MAX(0,AB90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT90-ER90))","v":3.8788104838709674},{"$f":"IF($D90=1,\"\",MAX(0,AC90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU90-ES90))","v":3.2638750000000001},242511.35564747595,476402.03492680239,430600.60564747587,{"$f":"IF(StagingTRM!$C93=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD90:BA90))/2","v":838048.8827682751},476402.03492680239,{"$f":"+IL90-'Status Quo'!K89","v":0},{"$f":"+IO90-SUM('Demand Revenues'!CC90:CZ90)/2","v":0}]
[null,10304,"Parkland L & W",{"$f":"+VLOOKUP($B99,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB99)))","v":16.814},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC99)))","v":22.646999999999998},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD99)))","v":25.623000000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE99)))","v":26.004999999999999},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF99)))","v":24.576000000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG99)))","v":20.297999999999998},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH99)))","v":17.831},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI99)))","v":15.868},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ99)))","v":14.026},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK99)))","v":13.599},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL99)))","v":13.771000000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM99)))","v":15.651},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN99)))","v":16.901},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO99)))","v":22.748000000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP99)))","v":25.721},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ99)))","v":26.103000000000002},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR99)))","v":24.673999999999999},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS99)))","v":20.388999999999999},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT99)))","v":17.920999999999999},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU99)))","v":15.96},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV99)))","v":14.124000000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW99)))","v":13.694000000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX99)))","v":13.865},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY99)))","v":15.75},{"$f":"IF($E99=1,F99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.839},{"$f":"IF($E99=1,G99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.646000000000001},{"$f":"IF($E99=1,H99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.693999999999999},{"$f":"IF($E99=1,I99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.704000000000001},{"$f":"IF($E99=1,J99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.939},{"$f":"IF($E99=1,K99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.728000000000002},{"$f":"IF($E99=1,L99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.201000000000001},{"$f":"IF($E99=1,M99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.589},{"$f":"IF($E99=1,N99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.94},{"$f":"IF($E99=1,O99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.962},{"$f":"IF($E99=1,P99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.945},{"$f":"IF($E99=1,Q99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.782999999999999},{"$f":"IF($E99=1,R99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.760999999999999},{"$f":"IF($E99=1,S99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.192},{"$f":"IF($E99=1,T99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.734999999999999},{"$f":"IF($E99=1,U99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.792999999999999},{"$f":"IF($E99=1,V99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.030999999999999},{"$f":"IF($E99=1,W99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.812000000000001},{"$f":"IF($E99=1,X99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.278},{"$f":"IF($E99=1,Y99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.656000000000001},{"$f":"IF($E99=1,Z99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.023999999999999},{"$f":"IF($E99=1,AA99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.06},{"$f":"IF($E99=1,AB99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.04},{"$f":"IF($E99=1,AC99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.858000000000001},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.898459134615385},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.079529999999998},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.334775},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.236033653846153},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.027070000000002},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.646387019230769},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.779718750000001},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.300052884615384},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.475365},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.665173076923079},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.74855324074074},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.039453125},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.415990740740741},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.11544},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.36778},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.267980769230768},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.312606770833334},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.680891826923077},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.812314903846154},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.330084134615383},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.509755},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.696838942307693},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.194944711538461},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.5911525},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.855295731707317},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.531959501557633},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.715386627906977},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.68419512195122},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.019516891891893},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.330272171253823},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.049345394736843},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.581646341463415},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7261249999999997},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1386981707317076},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.002099358974359},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9523690476190474},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.439512820512821},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.562510903426791},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.742212209302325},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.711902439024389},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.056284722222223},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.357899082568808},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.077855263157895},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.6071097560975609},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7522750000000009},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1658323170731713},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5882774390243899},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4270499999999995},{"$f":"IF($D99=1,\"\",(BB99*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ99*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.556849462365593},{"$f":"IF($D99=1,\"\",(BC99*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA99*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.945313453536754},{"$f":"IF($D99=1,\"\",(BD99*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB99*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.661294354838709},{"$f":"IF($D99=1,\"\",(BE99*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC99*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.111029569892473},{"$f":"IF($D99=1,\"\",(BF99*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD99*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.173283045977012},{"$f":"IF($D99=1,\"\",(BG99*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE99*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.186939434724092},{"$f":"IF($D99=1,\"\",(BH99*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF99*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.049116666666668},{"$f":"IF($D99=1,\"\",(BI99*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG99*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.542475806451614},{"$f":"IF($D99=1,\"\",(BJ99*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH99*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.253480555555555},{"$f":"IF($D99=1,\"\",(BK99*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI99*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.9922110215053763},{"$f":"IF($D99=1,\"\",(BL99*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ99*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.016169354838711},{"$f":"IF($D99=1,\"\",(BM99*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK99*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.598813888888888},{"$f":"IF($D99=1,\"\",(BN99*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL99*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.587145161290321},{"$f":"IF($D99=1,\"\",(BO99*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM99*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.978837725381412},{"$f":"IF($D99=1,\"\",(BP99*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN99*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.691442204301076},{"$f":"IF($D99=1,\"\",(BQ99*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO99*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.141107526881722},{"$f":"IF($D99=1,\"\",(BR99*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP99*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.345611607142857},{"$f":"IF($D99=1,\"\",(BS99*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ99*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.218417227456259},{"$f":"IF($D99=1,\"\",(BT99*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR99*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.0799875},{"$f":"IF($D99=1,\"\",(BU99*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS99*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.570493279569893},{"$f":"IF($D99=1,\"\",(BV99*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT99*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.284208333333334},{"$f":"IF($D99=1,\"\",(BW99*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU99*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.021879032258065},{"$f":"IF($D99=1,\"\",(BX99*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV99*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.045768817204301},{"$f":"IF($D99=1,\"\",(BY99*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW99*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.629329166666666},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":3.9529999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":5.22},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":2.8109999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":3.5870000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":4.4130000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":4.1479999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":3.05},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":2.3610000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":0.72},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":1.4019999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":1.079},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":1.357},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":3.9529999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":5.22},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":2.8109999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":3.5870000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":4.4130000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":4.1479999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":3.05},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":2.3610000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":0.72},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":1.4019999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":1.079},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":1.357},{"$f":"IF($D99=1,\"\",MAX(F99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB99,0))","v":2.9155408653846155},{"$f":"IF($D99=1,\"\",MAX(G99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC99,0))","v":5.5674700000000001},{"$f":"IF($D99=1,\"\",MAX(H99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD99,0))","v":6.2882250000000006},{"$f":"IF($D99=1,\"\",MAX(I99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE99,0))","v":6.7689663461538458},{"$f":"IF($D99=1,\"\",MAX(J99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF99,0))","v":6.5489299999999986},{"$f":"IF($D99=1,\"\",MAX(K99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG99,0))","v":3.6516129807692295},{"$f":"IF($D99=1,\"\",MAX(L99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH99,0))","v":4.0512812499999988},{"$f":"IF($D99=1,\"\",MAX(M99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI99,0))","v":4.5679471153846158},{"$f":"IF($D99=1,\"\",MAX(N99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ99,0))","v":2.5506349999999998},{"$f":"IF($D99=1,\"\",MAX(O99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK99,0))","v":2.9338269230769214},{"$f":"IF($D99=1,\"\",MAX(P99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL99,0))","v":3.0224467592592603},{"$f":"IF($D99=1,\"\",MAX(Q99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM99,0))","v":3.6115468750000002},{"$f":"IF($D99=1,\"\",MAX(R99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN99,0))","v":3.4850092592592592},{"$f":"IF($D99=1,\"\",MAX(S99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO99,0))","v":5.6325600000000016},{"$f":"IF($D99=1,\"\",MAX(T99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP99,0))","v":6.3532200000000003},{"$f":"IF($D99=1,\"\",MAX(U99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ99,0))","v":6.8350192307692339},{"$f":"IF($D99=1,\"\",MAX(V99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR99,0))","v":6.3613932291666657},{"$f":"IF($D99=1,\"\",MAX(W99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS99,0))","v":3.7081081730769228},{"$f":"IF($D99=1,\"\",MAX(X99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT99,0))","v":4.1086850961538453},{"$f":"IF($D99=1,\"\",MAX(Y99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU99,0))","v":4.6299158653846177},{"$f":"IF($D99=1,\"\",MAX(Z99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV99,0))","v":2.6142450000000004},{"$f":"IF($D99=1,\"\",MAX(AA99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW99,0))","v":2.997161057692308},{"$f":"IF($D99=1,\"\",MAX(AB99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX99,0))","v":2.6700552884615387},{"$f":"IF($D99=1,\"\",MAX(AC99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY99,0))","v":4.1588475000000003},{"$f":"IF($D99=1,\"\",MAX(0,F99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB99-DV99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,G99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC99-DW99))","v":0.34747000000000039},{"$f":"IF($D99=1,\"\",MAX(0,H99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD99-DX99))","v":3.4772250000000007},{"$f":"IF($D99=1,\"\",MAX(0,I99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE99-DY99))","v":3.1819663461538457},{"$f":"IF($D99=1,\"\",MAX(0,J99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF99-DZ99))","v":2.1359299999999983},{"$f":"IF($D99=1,\"\",MAX(0,K99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG99-EA99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,L99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH99-EB99))","v":1.001281249999999},{"$f":"IF($D99=1,\"\",MAX(0,M99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI99-EC99))","v":2.2069471153846156},{"$f":"IF($D99=1,\"\",MAX(0,N99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ99-ED99))","v":1.8306349999999998},{"$f":"IF($D99=1,\"\",MAX(0,O99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK99-EE99))","v":1.5318269230769215},{"$f":"IF($D99=1,\"\",MAX(0,P99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL99-EF99))","v":1.9434467592592604},{"$f":"IF($D99=1,\"\",MAX(0,Q99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM99-EG99))","v":2.254546875},{"$f":"IF($D99=1,\"\",MAX(0,R99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN99-EH99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,S99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO99-EI99))","v":0.41256000000000181},{"$f":"IF($D99=1,\"\",MAX(0,T99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP99-EJ99))","v":3.5422200000000004},{"$f":"IF($D99=1,\"\",MAX(0,U99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ99-EK99))","v":3.2480192307692337},{"$f":"IF($D99=1,\"\",MAX(0,V99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR99-EL99))","v":1.9483932291666655},{"$f":"IF($D99=1,\"\",MAX(0,W99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS99-EM99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,X99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT99-EN99))","v":1.0586850961538454},{"$f":"IF($D99=1,\"\",MAX(0,Y99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU99-EO99))","v":2.2689158653846175},{"$f":"IF($D99=1,\"\",MAX(0,Z99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV99-EP99))","v":1.8942450000000004},{"$f":"IF($D99=1,\"\",MAX(0,AA99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW99-EQ99))","v":1.5951610576923081},{"$f":"IF($D99=1,\"\",MAX(0,AB99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX99-ER99))","v":1.5910552884615388},{"$f":"IF($D99=1,\"\",MAX(0,AC99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY99-ES99))","v":2.8018475},{"$f":"IF($D99=1,\"\",MAX(0,F99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX99))","v":4.2571505376344074},{"$f":"IF($D99=1,\"\",MAX(0,G99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY99))","v":6.7016865464632449},{"$f":"IF($D99=1,\"\",MAX(0,H99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ99))","v":7.9617056451612918},{"$f":"IF($D99=1,\"\",MAX(0,I99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA99))","v":7.893970430107526},{"$f":"IF($D99=1,\"\",MAX(0,J99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB99))","v":7.4027169540229885},{"$f":"IF($D99=1,\"\",MAX(0,K99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC99))","v":5.1110605652759062},{"$f":"IF($D99=1,\"\",MAX(0,L99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD99))","v":4.7818833333333313},{"$f":"IF($D99=1,\"\",MAX(0,M99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE99))","v":5.3255241935483859},{"$f":"IF($D99=1,\"\",MAX(0,N99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF99))","v":3.7725194444444448},{"$f":"IF($D99=1,\"\",MAX(0,O99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG99))","v":3.6067889784946239},{"$f":"IF($D99=1,\"\",MAX(0,P99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH99))","v":3.7548306451612898},{"$f":"IF($D99=1,\"\",MAX(0,Q99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI99))","v":5.0521861111111122},{"$f":"IF($D99=1,\"\",MAX(0,R99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ99))","v":4.3138548387096787},{"$f":"IF($D99=1,\"\",MAX(0,S99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK99))","v":6.7691622746185889},{"$f":"IF($D99=1,\"\",MAX(0,T99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL99))","v":8.0295577956989241},{"$f":"IF($D99=1,\"\",MAX(0,U99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM99))","v":7.9618924731182794},{"$f":"IF($D99=1,\"\",MAX(0,V99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN99))","v":7.3283883928571427},{"$f":"IF($D99=1,\"\",MAX(0,W99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO99))","v":5.1705827725437405},{"$f":"IF($D99=1,\"\",MAX(0,X99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP99))","v":4.8410124999999997},{"$f":"IF($D99=1,\"\",MAX(0,Y99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ99))","v":5.3895067204301075},{"$f":"IF($D99=1,\"\",MAX(0,Z99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR99))","v":3.8397916666666667},{"$f":"IF($D99=1,\"\",MAX(0,AA99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS99))","v":3.672120967741936},{"$f":"IF($D99=1,\"\",MAX(0,AB99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT99))","v":3.8192311827956988},{"$f":"IF($D99=1,\"\",MAX(0,AC99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU99))","v":5.1206708333333335},{"$f":"IF($D99=1,\"\",MAX(0,F99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX99-DV99))","v":0.30415053763440758},{"$f":"IF($D99=1,\"\",MAX(0,G99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY99-DW99))","v":1.4816865464632452},{"$f":"IF($D99=1,\"\",MAX(0,H99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ99-DX99))","v":5.1507056451612918},{"$f":"IF($D99=1,\"\",MAX(0,I99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA99-DY99))","v":4.3069704301075262},{"$f":"IF($D99=1,\"\",MAX(0,J99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB99-DZ99))","v":2.9897169540229882},{"$f":"IF($D99=1,\"\",MAX(0,K99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC99-EA99))","v":0.96306056527590655},{"$f":"IF($D99=1,\"\",MAX(0,L99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD99-EB99))","v":1.7318833333333314},{"$f":"IF($D99=1,\"\",MAX(0,M99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE99-EC99))","v":2.9645241935483857},{"$f":"IF($D99=1,\"\",MAX(0,N99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF99-ED99))","v":3.052519444444445},{"$f":"IF($D99=1,\"\",MAX(0,O99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG99-EE99))","v":2.2047889784946237},{"$f":"IF($D99=1,\"\",MAX(0,P99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH99-EF99))","v":2.6758306451612901},{"$f":"IF($D99=1,\"\",MAX(0,Q99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI99-EG99))","v":3.6951861111111119},{"$f":"IF($D99=1,\"\",MAX(0,R99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ99-EH99))","v":0.36085483870967883},{"$f":"IF($D99=1,\"\",MAX(0,S99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK99-EI99))","v":1.5491622746185891},{"$f":"IF($D99=1,\"\",MAX(0,T99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL99-EJ99))","v":5.2185577956989242},{"$f":"IF($D99=1,\"\",MAX(0,U99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM99-EK99))","v":4.3748924731182797},{"$f":"IF($D99=1,\"\",MAX(0,V99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN99-EL99))","v":2.9153883928571425},{"$f":"IF($D99=1,\"\",MAX(0,W99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO99-EM99))","v":1.0225827725437409},{"$f":"IF($D99=1,\"\",MAX(0,X99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP99-EN99))","v":1.7910124999999999},{"$f":"IF($D99=1,\"\",MAX(0,Y99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ99-EO99))","v":3.0285067204301073},{"$f":"IF($D99=1,\"\",MAX(0,Z99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR99-EP99))","v":3.119791666666667},{"$f":"IF($D99=1,\"\",MAX(0,AA99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS99-EQ99))","v":2.2701209677419358},{"$f":"IF($D99=1,\"\",MAX(0,AB99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT99-ER99))","v":2.7402311827956991},{"$f":"IF($D99=1,\"\",MAX(0,AC99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU99-ES99))","v":3.7636708333333333},206705.1882983307,640966.28735923732,515000.65829076309,{"$f":"IF(StagingTRM!$C102=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD99:BA99))/2","v":1784091.0587743516},640966.28735923732,{"$f":"+IL99-'Status Quo'!K98","v":0},{"$f":"+IO99-SUM('Demand Revenues'!CC99:CZ99)/2","v":0}]
[null,10349,"Seattle City Light",{"$f":"+VLOOKUP($B108,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB108)))","v":467.35170646153801},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC108)))","v":771.59766736799997},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD108)))","v":783.74881173600011},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE108)))","v":817.86548630769198},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF108)))","v":722.99308989600001},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG108)))","v":736.07893767692303},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH108)))","v":356.355676176923},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI108)))","v":116.83792661538499},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ108)))","v":0},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK108)))","v":280.41102387692302},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL108)))","v":320.65519860000001},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM108)))","v":588.57105532499997},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN108)))","v":446.80282666666704},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO108)))","v":766.04344632000004},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP108)))","v":778.10712264000006},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ108)))","v":811.97821384615395},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR108)))","v":747.69660524999983},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS108)))","v":730.78039246153799},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT108)))","v":353.79050746153803},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU108)))","v":115.99688769230799},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV108)))","v":0},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW108)))","v":278.392530461538},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX108)))","v":330.59112992307706},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY108)))","v":560.96094888000005},{"$f":"IF($E108=1,F108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":467.35170646153801},{"$f":"IF($E108=1,G108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":771.59766736799997},{"$f":"IF($E108=1,H108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":783.74881173600011},{"$f":"IF($E108=1,I108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":817.86548630769198},{"$f":"IF($E108=1,J108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":722.99308989600001},{"$f":"IF($E108=1,K108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":736.07893767692303},{"$f":"IF($E108=1,L108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":356.355676176923},{"$f":"IF($E108=1,M108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":116.83792661538499},{"$f":"IF($E108=1,N108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E108=1,O108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":280.41102387692302},{"$f":"IF($E108=1,P108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":320.65519860000001},{"$f":"IF($E108=1,Q108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":588.57105532499997},{"$f":"IF($E108=1,R108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":446.80282666666704},{"$f":"IF($E108=1,S108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":766.04344632000004},{"$f":"IF($E108=1,T108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":778.10712264000006},{"$f":"IF($E108=1,U108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":811.97821384615395},{"$f":"IF($E108=1,V108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":747.69660524999983},{"$f":"IF($E108=1,W108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":730.78039246153799},{"$f":"IF($E108=1,X108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":353.79050746153803},{"$f":"IF($E108=1,Y108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":115.99688769230799},{"$f":"IF($E108=1,Z108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E108=1,AA108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":278.392530461538},{"$f":"IF($E108=1,AB108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":330.59112992307706},{"$f":"IF($E108=1,AC108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":560.96094888000005},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":467.35170646153801},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":771.59766736799997},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":783.74881173600011},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":817.86548630769198},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":722.99308989600001},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":736.07893767692303},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":356.355676176923},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":116.83792661538499},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":280.41102387692302},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":320.65519860000001},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":588.57105532499997},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":446.80282666666704},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":766.04344632000004},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":778.10712264000006},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":811.97821384615395},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":747.69660524999983},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":730.78039246153799},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":353.79050746153803},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":115.99688769230799},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":278.392530461538},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":330.59112992307706},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":560.96094888000005},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":395.15916643902398},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":640.99494693084102},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":607.55721840000001},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":691.528541268293},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":651.34512603243195},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":624.27897670458697},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":325.09640633684199},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":98.789791609756094},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":237.095499863415},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":295.98941409230798},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":448.43508977142898},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":412.43337846153798},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":636.38084844859804},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":603.18381599999998},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":686.55068487804897},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":664.61920466666697},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":619.78520543119305},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":322.75625242105298},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":98.0786692682927},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":235.388806243902},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":279.52420741463402},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":467.46745739999994},{"$f":"IF($D108=1,\"\",(BB108*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ108*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":435.52488774193506},{"$f":"IF($D108=1,\"\",(BC108*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA108*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":713.45137990568651},{"$f":"IF($D108=1,\"\",(BD108*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB108*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":702.28388148387103},{"$f":"IF($D108=1,\"\",(BE108*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC108*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":762.16855354838719},{"$f":"IF($D108=1,\"\",(BF108*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD108*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":692.52211675862043},{"$f":"IF($D108=1,\"\",(BG108*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE108*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":686.87491716823683},{"$f":"IF($D108=1,\"\",(BH108*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF108*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":343.15731779999993},{"$f":"IF($D108=1,\"\",(BI108*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG108*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":108.88122193548408},{"$f":"IF($D108=1,\"\",(BJ108*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH108*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D108=1,\"\",(BK108*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI108*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":261.31493264516138},{"$f":"IF($D108=1,\"\",(BL108*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ108*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":310.31148251612916},{"$f":"IF($D108=1,\"\",(BM108*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK108*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":523.17427140000018},{"$f":"IF($D108=1,\"\",(BN108*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL108*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":432.38983225806447},{"$f":"IF($D108=1,\"\",(BO108*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM108*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":708.3157155062413},{"$f":"IF($D108=1,\"\",(BP108*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN108*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":697.22860451612894},{"$f":"IF($D108=1,\"\",(BQ108*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO108*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":756.68220645161307},{"$f":"IF($D108=1,\"\",(BR108*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP108*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":712.09200500000009},{"$f":"IF($D108=1,\"\",(BS108*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ108*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":681.93055913862702},{"$f":"IF($D108=1,\"\",(BT108*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR108*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":340.68715533333324},{"$f":"IF($D108=1,\"\",(BU108*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS108*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":108.0974580645163},{"$f":"IF($D108=1,\"\",(BV108*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT108*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D108=1,\"\",(BW108*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU108*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":259.43389935483827},{"$f":"IF($D108=1,\"\",(BX108*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV108*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":308.07775548387099},{"$f":"IF($D108=1,\"\",(BY108*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW108*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":519.40828599999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":175.792},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":206.482},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":163.255},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":146.78299999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":134.68100000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":116.598},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":160.57599999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":114.265},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":170.88900000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":159.02500000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":102.818},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":63.36},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":175.792},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":206.482},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":163.255},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":146.78299999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":134.68100000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":116.598},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":160.57599999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":114.265},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":170.88900000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":159.02500000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":102.818},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":63.36},{"$f":"IF($D108=1,\"\",MAX(F108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(G108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(H108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(I108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(J108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(K108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(L108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(M108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(N108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(O108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(P108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(Q108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(R108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(S108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(T108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(U108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(V108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(W108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(X108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(Y108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(Z108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(AA108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(AB108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(AC108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,F108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB108-DV108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,G108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC108-DW108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,H108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD108-DX108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,I108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE108-DY108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,J108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF108-DZ108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,K108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG108-EA108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,L108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH108-EB108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,M108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI108-EC108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,N108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ108-ED108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,O108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK108-EE108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,P108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL108-EF108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,Q108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM108-EG108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,R108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN108-EH108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,S108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO108-EI108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,T108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP108-EJ108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,U108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ108-EK108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,V108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR108-EL108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,W108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS108-EM108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,X108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT108-EN108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,Y108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU108-EO108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,Z108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV108-EP108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,AA108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW108-EQ108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,AB108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX108-ER108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,AC108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY108-ES108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,F108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX108))","v":31.826818719602954},{"$f":"IF($D108=1,\"\",MAX(0,G108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY108))","v":58.146287462313467},{"$f":"IF($D108=1,\"\",MAX(0,H108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ108))","v":81.464930252129079},{"$f":"IF($D108=1,\"\",MAX(0,I108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA108))","v":55.696932759304786},{"$f":"IF($D108=1,\"\",MAX(0,J108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB108))","v":30.470973137379588},{"$f":"IF($D108=1,\"\",MAX(0,K108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC108))","v":49.204020508686199},{"$f":"IF($D108=1,\"\",MAX(0,L108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD108))","v":13.198358376923068},{"$f":"IF($D108=1,\"\",MAX(0,M108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE108))","v":7.9567046799009091},{"$f":"IF($D108=1,\"\",MAX(0,N108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,O108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG108))","v":19.096091231761648},{"$f":"IF($D108=1,\"\",MAX(0,P108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH108))","v":10.343716083870845},{"$f":"IF($D108=1,\"\",MAX(0,Q108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI108))","v":65.396783924999795},{"$f":"IF($D108=1,\"\",MAX(0,R108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ108))","v":14.412994408602572},{"$f":"IF($D108=1,\"\",MAX(0,S108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK108))","v":57.72773081375874},{"$f":"IF($D108=1,\"\",MAX(0,T108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL108))","v":80.878518123871117},{"$f":"IF($D108=1,\"\",MAX(0,U108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM108))","v":55.296007394540879},{"$f":"IF($D108=1,\"\",MAX(0,V108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN108))","v":35.604600249999748},{"$f":"IF($D108=1,\"\",MAX(0,W108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO108))","v":48.849833322910968},{"$f":"IF($D108=1,\"\",MAX(0,X108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP108))","v":13.10335212820479},{"$f":"IF($D108=1,\"\",MAX(0,Y108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ108))","v":7.8994296277916902},{"$f":"IF($D108=1,\"\",MAX(0,Z108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,AA108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS108))","v":18.958631106699727},{"$f":"IF($D108=1,\"\",MAX(0,AB108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT108))","v":22.513374439206075},{"$f":"IF($D108=1,\"\",MAX(0,AC108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU108))","v":41.552662880000071},{"$f":"IF($D108=1,\"\",MAX(0,F108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX108-DV108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,G108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY108-DW108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,H108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ108-DX108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,I108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA108-DY108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,J108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB108-DZ108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,K108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC108-EA108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,L108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD108-EB108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,M108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE108-EC108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,N108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF108-ED108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,O108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG108-EE108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,P108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH108-EF108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,Q108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI108-EG108))","v":2.0367839249997957},{"$f":"IF($D108=1,\"\",MAX(0,R108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ108-EH108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,S108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK108-EI108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,T108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL108-EJ108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,U108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM108-EK108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,V108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN108-EL108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,W108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO108-EM108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,X108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP108-EN108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,Y108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ108-EO108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,Z108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR108-EP108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,AA108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS108-EQ108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,AB108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT108-ER108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,AC108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU108-ES108))","v":0},0,4426388.56889618,0,{"$f":"IF(StagingTRM!$C111=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD108:BA108))/2","v":51810653.054903902},4426388.56889618,{"$f":"+IL108-'Status Quo'!K107","v":0},{"$f":"+IO108-SUM('Demand Revenues'!CC108:CZ108)/2","v":0}]
[null,10378,"Coulee Dam, City of",{"$f":"+VLOOKUP($B117,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB117)))","v":2.85},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC117)))","v":3.911},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD117)))","v":4.8550000000000004},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE117)))","v":5.14},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF117)))","v":4.6840000000000002},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG117)))","v":3.9740000000000002},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH117)))","v":3.3980000000000001},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI117)))","v":2.161},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ117)))","v":2.3170000000000002},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK117)))","v":2.5529999999999999},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL117)))","v":2.5099999999999998},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM117)))","v":2.274},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN117)))","v":2.863},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO117)))","v":3.9289999999999998},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP117)))","v":4.8780000000000001},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ117)))","v":5.165},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR117)))","v":4.7060000000000004},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS117)))","v":3.9929999999999999},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT117)))","v":3.4140000000000001},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU117)))","v":2.1709999999999998},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV117)))","v":2.327},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW117)))","v":2.5649999999999999},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX117)))","v":2.5209999999999999},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY117)))","v":2.2850000000000001},{"$f":"IF($E117=1,F117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.6739999999999999},{"$f":"IF($E117=1,G117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.1349999999999998},{"$f":"IF($E117=1,H117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.8170000000000002},{"$f":"IF($E117=1,I117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.0229999999999997},{"$f":"IF($E117=1,J117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.8260000000000001},{"$f":"IF($E117=1,K117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.9369999999999998},{"$f":"IF($E117=1,L117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.2469999999999999},{"$f":"IF($E117=1,M117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.623},{"$f":"IF($E117=1,N117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.998},{"$f":"IF($E117=1,O117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.2570000000000001},{"$f":"IF($E117=1,P117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.141},{"$f":"IF($E117=1,Q117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.0219999999999998},{"$f":"IF($E117=1,R117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.865},{"$f":"IF($E117=1,S117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.8610000000000002},{"$f":"IF($E117=1,T117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.8530000000000002},{"$f":"IF($E117=1,U117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.4349999999999996},{"$f":"IF($E117=1,V117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.8260000000000001},{"$f":"IF($E117=1,W117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.9369999999999998},{"$f":"IF($E117=1,X117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.2469999999999999},{"$f":"IF($E117=1,Y117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.623},{"$f":"IF($E117=1,Z117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.998},{"$f":"IF($E117=1,AA117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.2570000000000001},{"$f":"IF($E117=1,AB117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.141},{"$f":"IF($E117=1,AC117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.0219999999999998},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7994999999999999},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4571299999999998},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5644200000000001},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2917067307692305},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9363700000000001},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4222403846153848},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8780673076923076},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4167067307692309},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5906875},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7414326923076924},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6577430555555555},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5349583333333332},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.742912037037037},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4672575000000001},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5745100000000001},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3014206730769233},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9769713541666665},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4322091346153845},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8882379807692307},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4269423076923076},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6017975000000002},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7517884615384616},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.732230769230769},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.48421},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3719786585365854},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1988068535825547},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0018750000000001},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0154603658536585},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7307702702702703},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0903180428134558},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6568914473684211},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1397591463414634},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1251187499999999},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3596189024390244},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2833044871794872},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1118363095238095},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4507115384615386},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2078660436137074},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0103720930232556},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0243567073170734},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7316145833333336},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0989204892966362},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6658651315789474},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1479939024390242},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1329781249999999},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3677012195121951},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.228314024390244},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1758656249999999},{"$f":"IF($D117=1,\"\",(BB117*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ117*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6110228494623657},{"$f":"IF($D117=1,\"\",(BC117*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA117*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3421206657420246},{"$f":"IF($D117=1,\"\",(BD117*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB117*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3043185483870969},{"$f":"IF($D117=1,\"\",(BE117*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC117*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1699206989247308},{"$f":"IF($D117=1,\"\",(BF117*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD117*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8489310344827588},{"$f":"IF($D117=1,\"\",(BG117*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE117*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2761588156123826},{"$f":"IF($D117=1,\"\",(BH117*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF117*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.7846819444444444},{"$f":"IF($D117=1,\"\",(BI117*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG117*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.2946115591397851},{"$f":"IF($D117=1,\"\",(BJ117*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH117*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3837680555555556},{"$f":"IF($D117=1,\"\",(BK117*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI117*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5731061827956991},{"$f":"IF($D117=1,\"\",(BL117*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ117*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.500720430107527},{"$f":"IF($D117=1,\"\",(BM117*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK117*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3375013888888889},{"$f":"IF($D117=1,\"\",(BN117*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL117*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6203763440860215},{"$f":"IF($D117=1,\"\",(BO117*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM117*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3517725381414705},{"$f":"IF($D117=1,\"\",(BP117*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN117*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3136720430107531},{"$f":"IF($D117=1,\"\",(BQ117*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO117*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.179274193548387},{"$f":"IF($D117=1,\"\",(BR117*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP117*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8718184523809525},{"$f":"IF($D117=1,\"\",(BS117*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ117*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2855262449528939},{"$f":"IF($D117=1,\"\",(BT117*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR117*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.7943472222222221},{"$f":"IF($D117=1,\"\",(BU117*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS117*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3039650537634406},{"$f":"IF($D117=1,\"\",(BV117*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT117*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3934333333333333},{"$f":"IF($D117=1,\"\",(BW117*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU117*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5824596774193547},{"$f":"IF($D117=1,\"\",(BX117*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV117*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5100739247311827},{"$f":"IF($D117=1,\"\",(BY117*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW117*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3471680555555556},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":1.1930000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.52900000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.78300000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":1.0129999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.96499999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.85899999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.43099999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.34699999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.34100000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.38200000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.191},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":1.1930000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.52900000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.78300000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":1.0129999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.96499999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.85899999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.43099999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.34699999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.34100000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.38200000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.191},{"$f":"IF($D117=1,\"\",MAX(F117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB117,0))","v":1.0505000000000002},{"$f":"IF($D117=1,\"\",MAX(G117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC117,0))","v":1.4538700000000002},{"$f":"IF($D117=1,\"\",MAX(H117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD117,0))","v":1.2905800000000003},{"$f":"IF($D117=1,\"\",MAX(I117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE117,0))","v":1.8482932692307692},{"$f":"IF($D117=1,\"\",MAX(J117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF117,0))","v":1.74763},{"$f":"IF($D117=1,\"\",MAX(K117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG117,0))","v":1.5517596153846154},{"$f":"IF($D117=1,\"\",MAX(L117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH117,0))","v":1.5199326923076926},{"$f":"IF($D117=1,\"\",MAX(M117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI117,0))","v":0.74429326923076911},{"$f":"IF($D117=1,\"\",MAX(N117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ117,0))","v":0.72631250000000014},{"$f":"IF($D117=1,\"\",MAX(O117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK117,0))","v":0.81156730769230756},{"$f":"IF($D117=1,\"\",MAX(P117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL117,0))","v":0.85225694444444433},{"$f":"IF($D117=1,\"\",MAX(Q117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM117,0))","v":0.73904166666666682},{"$f":"IF($D117=1,\"\",MAX(R117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN117,0))","v":1.120087962962963},{"$f":"IF($D117=1,\"\",MAX(S117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO117,0))","v":1.4617424999999997},{"$f":"IF($D117=1,\"\",MAX(T117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP117,0))","v":1.30349},{"$f":"IF($D117=1,\"\",MAX(U117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ117,0))","v":1.8635793269230767},{"$f":"IF($D117=1,\"\",MAX(V117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR117,0))","v":1.7290286458333339},{"$f":"IF($D117=1,\"\",MAX(W117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS117,0))","v":1.5607908653846154},{"$f":"IF($D117=1,\"\",MAX(X117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT117,0))","v":1.5257620192307695},{"$f":"IF($D117=1,\"\",MAX(Y117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU117,0))","v":0.74405769230769225},{"$f":"IF($D117=1,\"\",MAX(Z117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV117,0))","v":0.72520249999999975},{"$f":"IF($D117=1,\"\",MAX(AA117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW117,0))","v":0.81321153846153837},{"$f":"IF($D117=1,\"\",MAX(AB117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX117,0))","v":0.78876923076923089},{"$f":"IF($D117=1,\"\",MAX(AC117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY117,0))","v":0.80079000000000011},{"$f":"IF($D117=1,\"\",MAX(0,F117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB117-DV117))","v":5.5500000000000216E-2},{"$f":"IF($D117=1,\"\",MAX(0,G117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC117-DW117))","v":0.26087000000000016},{"$f":"IF($D117=1,\"\",MAX(0,H117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD117-DX117))","v":0.76158000000000026},{"$f":"IF($D117=1,\"\",MAX(0,I117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE117-DY117))","v":1.0652932692307693},{"$f":"IF($D117=1,\"\",MAX(0,J117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF117-DZ117))","v":0.73463000000000012},{"$f":"IF($D117=1,\"\",MAX(0,K117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG117-EA117))","v":0.58675961538461541},{"$f":"IF($D117=1,\"\",MAX(0,L117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH117-EB117))","v":0.66093269230769258},{"$f":"IF($D117=1,\"\",MAX(0,M117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI117-EC117))","v":0.31329326923076911},{"$f":"IF($D117=1,\"\",MAX(0,N117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ117-ED117))","v":0.37931250000000016},{"$f":"IF($D117=1,\"\",MAX(0,O117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK117-EE117))","v":0.47056730769230753},{"$f":"IF($D117=1,\"\",MAX(0,P117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL117-EF117))","v":0.47025694444444432},{"$f":"IF($D117=1,\"\",MAX(0,Q117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM117-EG117))","v":0.54804166666666676},{"$f":"IF($D117=1,\"\",MAX(0,R117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN117-EH117))","v":0.12508796296296298},{"$f":"IF($D117=1,\"\",MAX(0,S117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO117-EI117))","v":0.26874249999999966},{"$f":"IF($D117=1,\"\",MAX(0,T117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP117-EJ117))","v":0.77449000000000001},{"$f":"IF($D117=1,\"\",MAX(0,U117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ117-EK117))","v":1.0805793269230768},{"$f":"IF($D117=1,\"\",MAX(0,V117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR117-EL117))","v":0.71602864583333403},{"$f":"IF($D117=1,\"\",MAX(0,W117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS117-EM117))","v":0.59579086538461545},{"$f":"IF($D117=1,\"\",MAX(0,X117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT117-EN117))","v":0.6667620192307695},{"$f":"IF($D117=1,\"\",MAX(0,Y117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU117-EO117))","v":0.31305769230769226},{"$f":"IF($D117=1,\"\",MAX(0,Z117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV117-EP117))","v":0.37820249999999977},{"$f":"IF($D117=1,\"\",MAX(0,AA117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW117-EQ117))","v":0.47221153846153835},{"$f":"IF($D117=1,\"\",MAX(0,AB117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX117-ER117))","v":0.40676923076923088},{"$f":"IF($D117=1,\"\",MAX(0,AC117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY117-ES117))","v":0.60979000000000005},{"$f":"IF($D117=1,\"\",MAX(0,F117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX117))","v":1.2389771505376344},{"$f":"IF($D117=1,\"\",MAX(0,G117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY117))","v":1.5688793342579754},{"$f":"IF($D117=1,\"\",MAX(0,H117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ117))","v":1.5506814516129035},{"$f":"IF($D117=1,\"\",MAX(0,I117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA117))","v":1.9700793010752689},{"$f":"IF($D117=1,\"\",MAX(0,J117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB117))","v":1.8350689655172414},{"$f":"IF($D117=1,\"\",MAX(0,K117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC117))","v":1.6978411843876176},{"$f":"IF($D117=1,\"\",MAX(0,L117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD117))","v":1.6133180555555557},{"$f":"IF($D117=1,\"\",MAX(0,M117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE117))","v":0.86638844086021494},{"$f":"IF($D117=1,\"\",MAX(0,N117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF117))","v":0.93323194444444457},{"$f":"IF($D117=1,\"\",MAX(0,O117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG117))","v":0.9798938172043008},{"$f":"IF($D117=1,\"\",MAX(0,P117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH117))","v":1.0092795698924728},{"$f":"IF($D117=1,\"\",MAX(0,Q117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI117))","v":0.9364986111111111},{"$f":"IF($D117=1,\"\",MAX(0,R117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ117))","v":1.2426236559139785},{"$f":"IF($D117=1,\"\",MAX(0,S117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK117))","v":1.5772274618585294},{"$f":"IF($D117=1,\"\",MAX(0,T117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL117))","v":1.564327956989247},{"$f":"IF($D117=1,\"\",MAX(0,U117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM117))","v":1.985725806451613},{"$f":"IF($D117=1,\"\",MAX(0,V117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN117))","v":1.8341815476190479},{"$f":"IF($D117=1,\"\",MAX(0,W117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO117))","v":1.707473755047106},{"$f":"IF($D117=1,\"\",MAX(0,X117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP117))","v":1.6196527777777781},{"$f":"IF($D117=1,\"\",MAX(0,Y117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ117))","v":0.86703494623655919},{"$f":"IF($D117=1,\"\",MAX(0,Z117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR117))","v":0.93356666666666666},{"$f":"IF($D117=1,\"\",MAX(0,AA117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS117))","v":0.98254032258064528},{"$f":"IF($D117=1,\"\",MAX(0,AB117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT117))","v":1.0109260752688172},{"$f":"IF($D117=1,\"\",MAX(0,AC117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU117))","v":0.93783194444444451},{"$f":"IF($D117=1,\"\",MAX(0,F117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX117-DV117))","v":0.24397715053763436},{"$f":"IF($D117=1,\"\",MAX(0,G117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY117-DW117))","v":0.37587933425797537},{"$f":"IF($D117=1,\"\",MAX(0,H117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ117-DX117))","v":1.0216814516129036},{"$f":"IF($D117=1,\"\",MAX(0,I117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA117-DY117))","v":1.1870793010752689},{"$f":"IF($D117=1,\"\",MAX(0,J117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB117-DZ117))","v":0.82206896551724151},{"$f":"IF($D117=1,\"\",MAX(0,K117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC117-EA117))","v":0.73284118438761758},{"$f":"IF($D117=1,\"\",MAX(0,L117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD117-EB117))","v":0.75431805555555576},{"$f":"IF($D117=1,\"\",MAX(0,M117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE117-EC117))","v":0.43538844086021494},{"$f":"IF($D117=1,\"\",MAX(0,N117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF117-ED117))","v":0.5862319444444446},{"$f":"IF($D117=1,\"\",MAX(0,O117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG117-EE117))","v":0.63889381720430083},{"$f":"IF($D117=1,\"\",MAX(0,P117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH117-EF117))","v":0.6272795698924728},{"$f":"IF($D117=1,\"\",MAX(0,Q117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI117-EG117))","v":0.74549861111111104},{"$f":"IF($D117=1,\"\",MAX(0,R117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ117-EH117))","v":0.2476236559139785},{"$f":"IF($D117=1,\"\",MAX(0,S117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK117-EI117))","v":0.3842274618585293},{"$f":"IF($D117=1,\"\",MAX(0,T117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL117-EJ117))","v":1.0353279569892471},{"$f":"IF($D117=1,\"\",MAX(0,U117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM117-EK117))","v":1.2027258064516131},{"$f":"IF($D117=1,\"\",MAX(0,V117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN117-EL117))","v":0.82118154761904805},{"$f":"IF($D117=1,\"\",MAX(0,W117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO117-EM117))","v":0.742473755047106},{"$f":"IF($D117=1,\"\",MAX(0,X117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP117-EN117))","v":0.76065277777777807},{"$f":"IF($D117=1,\"\",MAX(0,Y117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ117-EO117))","v":0.4360349462365592},{"$f":"IF($D117=1,\"\",MAX(0,Z117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR117-EP117))","v":0.58656666666666668},{"$f":"IF($D117=1,\"\",MAX(0,AA117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS117-EQ117))","v":0.64154032258064531},{"$f":"IF($D117=1,\"\",MAX(0,AB117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT117-ER117))","v":0.62892607526881716},{"$f":"IF($D117=1,\"\",MAX(0,AC117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU117-ES117))","v":0.74683194444444445},63138.90875010239,155658.56131116053,137237.21875010242,{"$f":"IF(StagingTRM!$C120=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD117:BA117))/2","v":282365.18516536953},155658.56131116053,{"$f":"+IL117-'Status Quo'!K116","v":0},{"$f":"+IO117-SUM('Demand Revenues'!CC117:CZ117)/2","v":0}]
[null,10436,"Vigilante Elec Coop",{"$f":"+VLOOKUP($B126,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB126)))","v":19.472999999999999},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC126)))","v":19.749000000000002},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD126)))","v":25.131999999999998},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE126)))","v":25.131999999999998},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF126)))","v":23.369999999999997},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG126)))","v":21.049999999999997},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH126)))","v":19.372},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI126)))","v":31.147999999999996},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ126)))","v":35.277999999999999},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK126)))","v":39.341000000000001},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL126)))","v":33.900999999999996},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM126)))","v":27.844000000000001},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN126)))","v":19.466000000000001},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO126)))","v":19.744999999999997},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP126)))","v":25.18},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ126)))","v":25.18},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR126)))","v":23.4},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS126)))","v":21.058},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT126)))","v":19.363999999999997},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU126)))","v":31.253999999999998},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV126)))","v":35.423999999999999},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW126)))","v":39.522999999999996},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX126)))","v":34.03},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY126)))","v":27.914999999999999},{"$f":"IF($E126=1,F126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.590999999999999},{"$f":"IF($E126=1,G126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.694000000000003},{"$f":"IF($E126=1,H126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.964},{"$f":"IF($E126=1,I126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.798999999999999},{"$f":"IF($E126=1,J126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.616},{"$f":"IF($E126=1,K126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.546999999999997},{"$f":"IF($E126=1,L126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.179000000000002},{"$f":"IF($E126=1,M126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.470999999999997},{"$f":"IF($E126=1,N126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.860999999999997},{"$f":"IF($E126=1,O126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":36.884999999999998},{"$f":"IF($E126=1,P126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.330999999999996},{"$f":"IF($E126=1,Q126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.28},{"$f":"IF($E126=1,R126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.042999999999999},{"$f":"IF($E126=1,S126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.060000000000002},{"$f":"IF($E126=1,T126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.311999999999998},{"$f":"IF($E126=1,U126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.991},{"$f":"IF($E126=1,V126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.534999999999997},{"$f":"IF($E126=1,W126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.402999999999999},{"$f":"IF($E126=1,X126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.923000000000002},{"$f":"IF($E126=1,Y126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.78},{"$f":"IF($E126=1,Z126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.189999999999998},{"$f":"IF($E126=1,AA126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.251999999999995},{"$f":"IF($E126=1,AB126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.660999999999994},{"$f":"IF($E126=1,AC126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.628999999999998},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.586408653846153},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.252282500000002},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.719565000000003},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.212177884615386},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.677652500000001},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.322622596153847},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.655855769230767},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.66404567307692},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.343342499999999},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.261060096153841},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.033604166666667},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.987497395833334},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.792615740740741},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.187712499999998},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.717665},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.196144230769232},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.904166666666669},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.268509615384614},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.586009615384615},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.652372596153846},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.415205},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.377581730769229},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.266158653846158},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.967782500000002},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.887384146341462},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.85493457943925},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.062863372093023},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.090707317073168},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.300709459459462},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.812978593272172},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.941095394736843},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.264396341463414},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.535531249999998},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.929573170731707},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.52568269230769},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.78491369047619},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.651842948717949},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.786738317757008},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.035988372093026},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.073304878048781},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.218864583333335},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.744822629969418},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.864509868421052},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.248734756097559},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.561865624999999},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.024057926829268},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.107728658536583},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.820478125000001},{"$f":"IF($D126=1,\"\",(BB126*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ126*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.396516129032257},{"$f":"IF($D126=1,\"\",(BC126*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA126*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.075377253814146},{"$f":"IF($D126=1,\"\",(BD126*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB126*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.491197580645164},{"$f":"IF($D126=1,\"\",(BE126*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC126*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.15862634408602},{"$f":"IF($D126=1,\"\",(BF126*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD126*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.517343390804601},{"$f":"IF($D126=1,\"\",(BG126*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE126*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.65821668909825},{"$f":"IF($D126=1,\"\",(BH126*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF126*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.354068055555556},{"$f":"IF($D126=1,\"\",(BI126*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG126*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.487856182795696},{"$f":"IF($D126=1,\"\",(BJ126*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH126*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.2065375},{"$f":"IF($D126=1,\"\",(BK126*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI126*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.2332002688172},{"$f":"IF($D126=1,\"\",(BL126*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ126*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.401249999999997},{"$f":"IF($D126=1,\"\",(BM126*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK126*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.492958333333334},{"$f":"IF($D126=1,\"\",(BN126*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL126*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.314227150537635},{"$f":"IF($D126=1,\"\",(BO126*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM126*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.009192787794728},{"$f":"IF($D126=1,\"\",(BP126*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN126*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.477750000000004},{"$f":"IF($D126=1,\"\",(BQ126*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO126*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.141989247311827},{"$f":"IF($D126=1,\"\",(BR126*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP126*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.610465773809523},{"$f":"IF($D126=1,\"\",(BS126*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ126*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.59792328398385},{"$f":"IF($D126=1,\"\",(BT126*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR126*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.281376388888889},{"$f":"IF($D126=1,\"\",(BU126*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS126*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.474424731182793},{"$f":"IF($D126=1,\"\",(BV126*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT126*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.258165277777778},{"$f":"IF($D126=1,\"\",(BW126*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU126*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.340006720430104},{"$f":"IF($D126=1,\"\",(BX126*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV126*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.432872311827957},{"$f":"IF($D126=1,\"\",(BY126*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW126*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.457869444444444},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":3.4660000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":5.0460000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":5.2220000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.2140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":5.7409999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.5750000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":2.3159999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":7.7149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.4219999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":2.9780000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.0860000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.2859999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":3.4660000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":5.0460000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":5.2220000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.2140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":5.7409999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.5750000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":2.3159999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":7.7149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.4219999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":2.9780000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.0860000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.2859999999999996},{"$f":"IF($D126=1,\"\",MAX(F126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB126,0))","v":5.8865913461538462},{"$f":"IF($D126=1,\"\",MAX(G126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC126,0))","v":5.4967175000000008},{"$f":"IF($D126=1,\"\",MAX(H126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD126,0))","v":4.412434999999995},{"$f":"IF($D126=1,\"\",MAX(I126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE126,0))","v":5.919822115384612},{"$f":"IF($D126=1,\"\",MAX(J126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF126,0))","v":6.6923474999999968},{"$f":"IF($D126=1,\"\",MAX(K126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG126,0))","v":5.72737740384615},{"$f":"IF($D126=1,\"\",MAX(L126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH126,0))","v":5.7161442307692329},{"$f":"IF($D126=1,\"\",MAX(M126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI126,0))","v":11.483954326923076},{"$f":"IF($D126=1,\"\",MAX(N126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ126,0))","v":6.9346575000000001},{"$f":"IF($D126=1,\"\",MAX(O126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK126,0))","v":6.0799399038461601},{"$f":"IF($D126=1,\"\",MAX(P126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL126,0))","v":8.8673958333333296},{"$f":"IF($D126=1,\"\",MAX(Q126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM126,0))","v":8.8565026041666677},{"$f":"IF($D126=1,\"\",MAX(R126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN126,0))","v":6.6733842592592598},{"$f":"IF($D126=1,\"\",MAX(S126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO126,0))","v":5.5572874999999993},{"$f":"IF($D126=1,\"\",MAX(T126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP126,0))","v":4.4623349999999995},{"$f":"IF($D126=1,\"\",MAX(U126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ126,0))","v":5.9838557692307681},{"$f":"IF($D126=1,\"\",MAX(V126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR126,0))","v":6.49583333333333},{"$f":"IF($D126=1,\"\",MAX(W126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS126,0))","v":5.7894903846153856},{"$f":"IF($D126=1,\"\",MAX(X126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT126,0))","v":5.7779903846153822},{"$f":"IF($D126=1,\"\",MAX(Y126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU126,0))","v":11.601627403846152},{"$f":"IF($D126=1,\"\",MAX(Z126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV126,0))","v":7.0087949999999992},{"$f":"IF($D126=1,\"\",MAX(AA126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW126,0))","v":6.1454182692307668},{"$f":"IF($D126=1,\"\",MAX(AB126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX126,0))","v":7.7638413461538427},{"$f":"IF($D126=1,\"\",MAX(AC126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY126,0))","v":9.9472174999999972},{"$f":"IF($D126=1,\"\",MAX(0,F126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB126-DV126))","v":2.420591346153846},{"$f":"IF($D126=1,\"\",MAX(0,G126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC126-DW126))","v":0.45071750000000055},{"$f":"IF($D126=1,\"\",MAX(0,H126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD126-DX126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,I126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE126-DY126))","v":1.7058221153846116},{"$f":"IF($D126=1,\"\",MAX(0,J126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF126-DZ126))","v":0.95134749999999713},{"$f":"IF($D126=1,\"\",MAX(0,K126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG126-EA126))","v":1.1523774038461498},{"$f":"IF($D126=1,\"\",MAX(0,L126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH126-EB126))","v":3.4001442307692331},{"$f":"IF($D126=1,\"\",MAX(0,M126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI126-EC126))","v":3.7689543269230761},{"$f":"IF($D126=1,\"\",MAX(0,N126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ126-ED126))","v":2.5126575000000004},{"$f":"IF($D126=1,\"\",MAX(0,O126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK126-EE126))","v":3.1019399038461599},{"$f":"IF($D126=1,\"\",MAX(0,P126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL126-EF126))","v":4.7813958333333293},{"$f":"IF($D126=1,\"\",MAX(0,Q126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM126-EG126))","v":4.5705026041666681},{"$f":"IF($D126=1,\"\",MAX(0,R126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN126-EH126))","v":3.2073842592592596},{"$f":"IF($D126=1,\"\",MAX(0,S126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO126-EI126))","v":0.51128749999999901},{"$f":"IF($D126=1,\"\",MAX(0,T126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP126-EJ126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,U126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ126-EK126))","v":1.7698557692307677},{"$f":"IF($D126=1,\"\",MAX(0,V126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR126-EL126))","v":0.75483333333333036},{"$f":"IF($D126=1,\"\",MAX(0,W126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS126-EM126))","v":1.2144903846153854},{"$f":"IF($D126=1,\"\",MAX(0,X126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT126-EN126))","v":3.4619903846153823},{"$f":"IF($D126=1,\"\",MAX(0,Y126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU126-EO126))","v":3.8866274038461519},{"$f":"IF($D126=1,\"\",MAX(0,Z126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV126-EP126))","v":2.5867949999999995},{"$f":"IF($D126=1,\"\",MAX(0,AA126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW126-EQ126))","v":3.1674182692307666},{"$f":"IF($D126=1,\"\",MAX(0,AB126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX126-ER126))","v":3.6778413461538424},{"$f":"IF($D126=1,\"\",MAX(0,AC126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY126-ES126))","v":5.6612174999999976},{"$f":"IF($D126=1,\"\",MAX(0,F126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX126))","v":7.076483870967742},{"$f":"IF($D126=1,\"\",MAX(0,G126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY126))","v":5.6736227461858562},{"$f":"IF($D126=1,\"\",MAX(0,H126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ126))","v":5.6408024193548343},{"$f":"IF($D126=1,\"\",MAX(0,I126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA126))","v":5.9733736559139778},{"$f":"IF($D126=1,\"\",MAX(0,J126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB126))","v":6.852656609195396},{"$f":"IF($D126=1,\"\",MAX(0,K126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC126))","v":6.3917833109017472},{"$f":"IF($D126=1,\"\",MAX(0,L126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD126))","v":6.0179319444444435},{"$f":"IF($D126=1,\"\",MAX(0,M126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE126))","v":11.6601438172043},{"$f":"IF($D126=1,\"\",MAX(0,N126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF126))","v":9.0714624999999991},{"$f":"IF($D126=1,\"\",MAX(0,O126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG126))","v":7.1077997311828014},{"$f":"IF($D126=1,\"\",MAX(0,P126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH126))","v":9.4997499999999988},{"$f":"IF($D126=1,\"\",MAX(0,Q126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI126))","v":10.351041666666667},{"$f":"IF($D126=1,\"\",MAX(0,R126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ126))","v":7.1517728494623665},{"$f":"IF($D126=1,\"\",MAX(0,S126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK126))","v":5.7358072122052697},{"$f":"IF($D126=1,\"\",MAX(0,T126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL126))","v":5.7022499999999958},{"$f":"IF($D126=1,\"\",MAX(0,U126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM126))","v":6.038010752688173},{"$f":"IF($D126=1,\"\",MAX(0,V126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN126))","v":6.7895342261904759},{"$f":"IF($D126=1,\"\",MAX(0,W126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO126))","v":6.4600767160161503},{"$f":"IF($D126=1,\"\",MAX(0,X126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP126))","v":6.0826236111111083},{"$f":"IF($D126=1,\"\",MAX(0,Y126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ126))","v":11.779575268817204},{"$f":"IF($D126=1,\"\",MAX(0,Z126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR126))","v":9.1658347222222218},{"$f":"IF($D126=1,\"\",MAX(0,AA126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS126))","v":7.1829932795698923},{"$f":"IF($D126=1,\"\",MAX(0,AB126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT126))","v":9.5971276881720442},{"$f":"IF($D126=1,\"\",MAX(0,AC126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU126))","v":10.457130555555555},{"$f":"IF($D126=1,\"\",MAX(0,F126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX126-DV126))","v":3.6104838709677418},{"$f":"IF($D126=1,\"\",MAX(0,G126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY126-DW126))","v":0.6276227461858559},{"$f":"IF($D126=1,\"\",MAX(0,H126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ126-DX126))","v":0.41880241935483387},{"$f":"IF($D126=1,\"\",MAX(0,I126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA126-DY126))","v":1.7593736559139774},{"$f":"IF($D126=1,\"\",MAX(0,J126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB126-DZ126))","v":1.1116566091953963},{"$f":"IF($D126=1,\"\",MAX(0,K126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC126-EA126))","v":1.8167833109017471},{"$f":"IF($D126=1,\"\",MAX(0,L126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD126-EB126))","v":3.7019319444444436},{"$f":"IF($D126=1,\"\",MAX(0,M126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE126-EC126))","v":3.9451438172043005},{"$f":"IF($D126=1,\"\",MAX(0,N126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF126-ED126))","v":4.6494624999999994},{"$f":"IF($D126=1,\"\",MAX(0,O126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG126-EE126))","v":4.1297997311828016},{"$f":"IF($D126=1,\"\",MAX(0,P126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH126-EF126))","v":5.4137499999999985},{"$f":"IF($D126=1,\"\",MAX(0,Q126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI126-EG126))","v":6.0650416666666676},{"$f":"IF($D126=1,\"\",MAX(0,R126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ126-EH126))","v":3.6857728494623663},{"$f":"IF($D126=1,\"\",MAX(0,S126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK126-EI126))","v":0.68980721220526942},{"$f":"IF($D126=1,\"\",MAX(0,T126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL126-EJ126))","v":0.4802499999999954},{"$f":"IF($D126=1,\"\",MAX(0,U126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM126-EK126))","v":1.8240107526881726},{"$f":"IF($D126=1,\"\",MAX(0,V126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN126-EL126))","v":1.0485342261904762},{"$f":"IF($D126=1,\"\",MAX(0,W126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO126-EM126))","v":1.8850767160161501},{"$f":"IF($D126=1,\"\",MAX(0,X126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP126-EN126))","v":3.7666236111111084},{"$f":"IF($D126=1,\"\",MAX(0,Y126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ126-EO126))","v":4.0645752688172045},{"$f":"IF($D126=1,\"\",MAX(0,Z126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR126-EP126))","v":4.7438347222222221},{"$f":"IF($D126=1,\"\",MAX(0,AA126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS126-EQ126))","v":4.2049932795698926},{"$f":"IF($D126=1,\"\",MAX(0,AB126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT126-ER126))","v":5.5111276881720439},{"$f":"IF($D126=1,\"\",MAX(0,AC126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU126-ES126))","v":6.1711305555555551},279604.79590729595,864081.12592380517,774415.36105729558,{"$f":"IF(StagingTRM!$C129=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD126:BA126))/2","v":2594093.0761652035},864081.12592380517,{"$f":"+IL126-'Status Quo'!K125","v":0},{"$f":"+IO126-SUM('Demand Revenues'!CC126:CZ126)/2","v":0}]
[null,10442,"Wasco Elec Coop",{"$f":"+VLOOKUP($B128,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B128,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB128)))","v":17.164000000000001},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC128)))","v":19.934000000000001},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD128)))","v":25.687000000000001},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE128)))","v":26.315000000000001},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF128)))","v":22.986999999999998},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG128)))","v":20.087},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH128)))","v":17.914000000000001},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI128)))","v":16.946999999999999},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ128)))","v":20.167999999999999},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK128)))","v":20.731999999999999},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL128)))","v":20.577000000000002},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM128)))","v":17.78},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN128)))","v":17.303999999999998},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO128)))","v":20.021000000000001},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP128)))","v":25.617999999999999},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ128)))","v":26.265000000000001},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR128)))","v":24.140999999999998},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS128)))","v":20.134},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT128)))","v":17.978999999999999},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU128)))","v":17.004999999999999},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV128)))","v":20.213999999999999},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW128)))","v":20.795000000000002},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX128)))","v":20.646000000000001},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY128)))","v":17.855},{"$f":"IF($E128=1,F128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.9280000000000008},{"$f":"IF($E128=1,G128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.79},{"$f":"IF($E128=1,H128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.609},{"$f":"IF($E128=1,I128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.876999999999999},{"$f":"IF($E128=1,J128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.07},{"$f":"IF($E128=1,K128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.919},{"$f":"IF($E128=1,L128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.215},{"$f":"IF($E128=1,M128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.509},{"$f":"IF($E128=1,N128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.852},{"$f":"IF($E128=1,O128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.934999999999999},{"$f":"IF($E128=1,P128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.684999999999999},{"$f":"IF($E128=1,Q128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.312999999999999},{"$f":"IF($E128=1,R128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.221},{"$f":"IF($E128=1,S128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.045999999999999},{"$f":"IF($E128=1,T128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.558},{"$f":"IF($E128=1,U128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.782},{"$f":"IF($E128=1,V128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.091999999999999},{"$f":"IF($E128=1,W128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.935},{"$f":"IF($E128=1,X128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.228999999999999},{"$f":"IF($E128=1,Y128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.523},{"$f":"IF($E128=1,Z128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.869},{"$f":"IF($E128=1,AA128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.954000000000001},{"$f":"IF($E128=1,AB128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.702000000000002},{"$f":"IF($E128=1,AC128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.331},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.9895528846153852},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.936394999999999},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.6141775},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.899944711538463},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.931275000000001},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.714211538461539},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.365973557692307},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.180057692307694},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.954704999999999},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.36021875},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.170502314814815},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.630664062500001},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.116710648148148},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.9884825},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.566784999999999},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.868334134615385},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.196312499999999},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.74178846153846},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.407432692307692},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.222137019230768},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.986549999999999},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.406230769230771},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.185887019230769},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.721845},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9732012195121946},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.121258566978193},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.603901162790699},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.642198170731707},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.142192567567568},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.206822629969418},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.221838815789473},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.469771341463415},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.618809375},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.319625},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.231583333333333},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.153863095238094},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9430641025641027},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.169791277258568},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.559226744186045},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.612939024390244},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.408989583333334},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.233204892966361},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.259121710526315},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.505945121951219},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.645321875},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.356530487804879},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.453981707317073},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.06903125},{"$f":"IF($D128=1,\"\",(BB128*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ128*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.5414838709677419},{"$f":"IF($D128=1,\"\",(BC128*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA128*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.573484049930652},{"$f":"IF($D128=1,\"\",(BD128*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB128*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.14706048387097},{"$f":"IF($D128=1,\"\",(BE128*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC128*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.345454301075268},{"$f":"IF($D128=1,\"\",(BF128*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD128*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.595688218390805},{"$f":"IF($D128=1,\"\",(BG128*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE128*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.490905787348584},{"$f":"IF($D128=1,\"\",(BH128*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF128*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.882894444444444},{"$f":"IF($D128=1,\"\",(BI128*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG128*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.42606048387097},{"$f":"IF($D128=1,\"\",(BJ128*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH128*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.916529166666667},{"$f":"IF($D128=1,\"\",(BK128*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI128*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.019741935483871},{"$f":"IF($D128=1,\"\",(BL128*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ128*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.93805241935484},{"$f":"IF($D128=1,\"\",(BM128*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK128*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.941490277777778},{"$f":"IF($D128=1,\"\",(BN128*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL128*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6245362903225811},{"$f":"IF($D128=1,\"\",(BO128*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM128*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.623988904299585},{"$f":"IF($D128=1,\"\",(BP128*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN128*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.100924731182797},{"$f":"IF($D128=1,\"\",(BQ128*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO128*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.314880376344085},{"$f":"IF($D128=1,\"\",(BR128*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP128*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.858888392857144},{"$f":"IF($D128=1,\"\",(BS128*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ128*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.517956931359354},{"$f":"IF($D128=1,\"\",(BT128*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR128*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.922590277777779},{"$f":"IF($D128=1,\"\",(BU128*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS128*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.46553629032258},{"$f":"IF($D128=1,\"\",(BV128*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT128*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.946004166666667},{"$f":"IF($D128=1,\"\",(BW128*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU128*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.061739247311829},{"$f":"IF($D128=1,\"\",(BX128*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV128*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.981498655913979},{"$f":"IF($D128=1,\"\",(BY128*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW128*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.987261111111112},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":4.3840000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":5.0039999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":4.0330000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":5.8090000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":7.1929999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":4.8680000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":5.1539999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.2970000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":2.9169999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.0630000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.5139999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.552},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":4.3840000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":5.0039999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":4.0330000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":5.8090000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":7.1929999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":4.8680000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":5.1539999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.2970000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":2.9169999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.0630000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.5139999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.552},{"$f":"IF($D128=1,\"\",MAX(F128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB128,0))","v":7.1744471153846163},{"$f":"IF($D128=1,\"\",MAX(G128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC128,0))","v":7.9976050000000019},{"$f":"IF($D128=1,\"\",MAX(H128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD128,0))","v":8.0728225000000009},{"$f":"IF($D128=1,\"\",MAX(I128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE128,0))","v":9.4150552884615379},{"$f":"IF($D128=1,\"\",MAX(J128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF128,0))","v":11.055724999999997},{"$f":"IF($D128=1,\"\",MAX(K128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG128,0))","v":8.3727884615384607},{"$f":"IF($D128=1,\"\",MAX(L128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH128,0))","v":6.5480264423076946},{"$f":"IF($D128=1,\"\",MAX(M128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI128,0))","v":4.7669423076923056},{"$f":"IF($D128=1,\"\",MAX(N128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ128,0))","v":6.2132950000000005},{"$f":"IF($D128=1,\"\",MAX(O128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK128,0))","v":5.3717812499999997},{"$f":"IF($D128=1,\"\",MAX(P128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL128,0))","v":6.4064976851851867},{"$f":"IF($D128=1,\"\",MAX(Q128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM128,0))","v":6.1493359375000001},{"$f":"IF($D128=1,\"\",MAX(R128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN128,0))","v":7.1872893518518506},{"$f":"IF($D128=1,\"\",MAX(S128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO128,0))","v":8.0325175000000009},{"$f":"IF($D128=1,\"\",MAX(T128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP128,0))","v":8.0512149999999991},{"$f":"IF($D128=1,\"\",MAX(U128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ128,0))","v":9.396665865384616},{"$f":"IF($D128=1,\"\",MAX(V128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR128,0))","v":11.944687499999999},{"$f":"IF($D128=1,\"\",MAX(W128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS128,0))","v":8.3922115384615399},{"$f":"IF($D128=1,\"\",MAX(X128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT128,0))","v":6.5715673076923071},{"$f":"IF($D128=1,\"\",MAX(Y128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU128,0))","v":4.7828629807692309},{"$f":"IF($D128=1,\"\",MAX(Z128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV128,0))","v":6.2274499999999993},{"$f":"IF($D128=1,\"\",MAX(AA128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW128,0))","v":5.3887692307692312},{"$f":"IF($D128=1,\"\",MAX(AB128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX128,0))","v":6.4601129807692317},{"$f":"IF($D128=1,\"\",MAX(AC128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY128,0))","v":6.1331550000000004},{"$f":"IF($D128=1,\"\",MAX(0,F128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB128-DV128))","v":2.790447115384616},{"$f":"IF($D128=1,\"\",MAX(0,G128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC128-DW128))","v":2.9936050000000023},{"$f":"IF($D128=1,\"\",MAX(0,H128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD128-DX128))","v":4.0398225000000005},{"$f":"IF($D128=1,\"\",MAX(0,I128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE128-DY128))","v":3.6060552884615378},{"$f":"IF($D128=1,\"\",MAX(0,J128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF128-DZ128))","v":3.8627249999999975},{"$f":"IF($D128=1,\"\",MAX(0,K128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG128-EA128))","v":3.5047884615384604},{"$f":"IF($D128=1,\"\",MAX(0,L128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH128-EB128))","v":1.3940264423076947},{"$f":"IF($D128=1,\"\",MAX(0,M128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI128-EC128))","v":1.4699423076923055},{"$f":"IF($D128=1,\"\",MAX(0,N128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ128-ED128))","v":3.2962950000000006},{"$f":"IF($D128=1,\"\",MAX(0,O128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK128-EE128))","v":2.3087812499999996},{"$f":"IF($D128=1,\"\",MAX(0,P128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL128-EF128))","v":2.8924976851851869},{"$f":"IF($D128=1,\"\",MAX(0,Q128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM128-EG128))","v":2.5973359375},{"$f":"IF($D128=1,\"\",MAX(0,R128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN128-EH128))","v":2.8032893518518502},{"$f":"IF($D128=1,\"\",MAX(0,S128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO128-EI128))","v":3.0285175000000013},{"$f":"IF($D128=1,\"\",MAX(0,T128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP128-EJ128))","v":4.0182149999999988},{"$f":"IF($D128=1,\"\",MAX(0,U128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ128-EK128))","v":3.5876658653846158},{"$f":"IF($D128=1,\"\",MAX(0,V128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR128-EL128))","v":4.7516874999999992},{"$f":"IF($D128=1,\"\",MAX(0,W128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS128-EM128))","v":3.5242115384615396},{"$f":"IF($D128=1,\"\",MAX(0,X128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT128-EN128))","v":1.4175673076923072},{"$f":"IF($D128=1,\"\",MAX(0,Y128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU128-EO128))","v":1.4858629807692307},{"$f":"IF($D128=1,\"\",MAX(0,Z128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV128-EP128))","v":3.3104499999999994},{"$f":"IF($D128=1,\"\",MAX(0,AA128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW128-EQ128))","v":2.325769230769231},{"$f":"IF($D128=1,\"\",MAX(0,AB128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX128-ER128))","v":2.9461129807692319},{"$f":"IF($D128=1,\"\",MAX(0,AC128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY128-ES128))","v":2.5811550000000003},{"$f":"IF($D128=1,\"\",MAX(0,F128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX128))","v":7.6225161290322596},{"$f":"IF($D128=1,\"\",MAX(0,G128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY128))","v":8.3605159500693489},{"$f":"IF($D128=1,\"\",MAX(0,H128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ128))","v":8.5399395161290315},{"$f":"IF($D128=1,\"\",MAX(0,I128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA128))","v":9.9695456989247333},{"$f":"IF($D128=1,\"\",MAX(0,J128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB128))","v":11.391311781609193},{"$f":"IF($D128=1,\"\",MAX(0,K128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC128))","v":8.5960942126514155},{"$f":"IF($D128=1,\"\",MAX(0,L128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD128))","v":7.0311055555555573},{"$f":"IF($D128=1,\"\",MAX(0,M128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE128))","v":5.5209395161290296},{"$f":"IF($D128=1,\"\",MAX(0,N128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF128))","v":7.2514708333333324},{"$f":"IF($D128=1,\"\",MAX(0,O128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG128))","v":6.7122580645161278},{"$f":"IF($D128=1,\"\",MAX(0,P128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH128))","v":7.6389475806451621},{"$f":"IF($D128=1,\"\",MAX(0,Q128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI128))","v":6.8385097222222235},{"$f":"IF($D128=1,\"\",MAX(0,R128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ128))","v":7.6794637096774174},{"$f":"IF($D128=1,\"\",MAX(0,S128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK128))","v":8.3970110957004156},{"$f":"IF($D128=1,\"\",MAX(0,T128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL128))","v":8.5170752688172016},{"$f":"IF($D128=1,\"\",MAX(0,U128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM128))","v":9.9501196236559153},{"$f":"IF($D128=1,\"\",MAX(0,V128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN128))","v":12.282111607142854},{"$f":"IF($D128=1,\"\",MAX(0,W128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO128))","v":8.6160430686406464},{"$f":"IF($D128=1,\"\",MAX(0,X128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP128))","v":7.0564097222222202},{"$f":"IF($D128=1,\"\",MAX(0,Y128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ128))","v":5.5394637096774186},{"$f":"IF($D128=1,\"\",MAX(0,Z128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR128))","v":7.2679958333333321},{"$f":"IF($D128=1,\"\",MAX(0,AA128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS128))","v":6.7332607526881727},{"$f":"IF($D128=1,\"\",MAX(0,AB128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT128))","v":7.6645013440860215},{"$f":"IF($D128=1,\"\",MAX(0,AC128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU128))","v":6.8677388888888888},{"$f":"IF($D128=1,\"\",MAX(0,F128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX128-DV128))","v":3.2385161290322593},{"$f":"IF($D128=1,\"\",MAX(0,G128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY128-DW128))","v":3.3565159500693493},{"$f":"IF($D128=1,\"\",MAX(0,H128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ128-DX128))","v":4.5069395161290311},{"$f":"IF($D128=1,\"\",MAX(0,I128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA128-DY128))","v":4.1605456989247331},{"$f":"IF($D128=1,\"\",MAX(0,J128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB128-DZ128))","v":4.1983117816091937},{"$f":"IF($D128=1,\"\",MAX(0,K128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC128-EA128))","v":3.7280942126514152},{"$f":"IF($D128=1,\"\",MAX(0,L128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD128-EB128))","v":1.8771055555555574},{"$f":"IF($D128=1,\"\",MAX(0,M128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE128-EC128))","v":2.2239395161290294},{"$f":"IF($D128=1,\"\",MAX(0,N128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF128-ED128))","v":4.3344708333333326},{"$f":"IF($D128=1,\"\",MAX(0,O128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG128-EE128))","v":3.6492580645161277},{"$f":"IF($D128=1,\"\",MAX(0,P128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH128-EF128))","v":4.1249475806451628},{"$f":"IF($D128=1,\"\",MAX(0,Q128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI128-EG128))","v":3.2865097222222235},{"$f":"IF($D128=1,\"\",MAX(0,R128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ128-EH128))","v":3.2954637096774171},{"$f":"IF($D128=1,\"\",MAX(0,S128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK128-EI128))","v":3.393011095700416},{"$f":"IF($D128=1,\"\",MAX(0,T128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL128-EJ128))","v":4.4840752688172012},{"$f":"IF($D128=1,\"\",MAX(0,U128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM128-EK128))","v":4.1411196236559151},{"$f":"IF($D128=1,\"\",MAX(0,V128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN128-EL128))","v":5.0891116071428542},{"$f":"IF($D128=1,\"\",MAX(0,W128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO128-EM128))","v":3.7480430686406461},{"$f":"IF($D128=1,\"\",MAX(0,X128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP128-EN128))","v":1.9024097222222203},{"$f":"IF($D128=1,\"\",MAX(0,Y128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ128-EO128))","v":2.2424637096774185},{"$f":"IF($D128=1,\"\",MAX(0,Z128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR128-EP128))","v":4.3509958333333323},{"$f":"IF($D128=1,\"\",MAX(0,AA128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS128-EQ128))","v":3.6702607526881725},{"$f":"IF($D128=1,\"\",MAX(0,AB128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT128-ER128))","v":4.1505013440860221},{"$f":"IF($D128=1,\"\",MAX(0,AC128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU128-ES128))","v":3.3157388888888888},353401.14395480329,938481.72292529466,859403.2339548032,{"$f":"IF(StagingTRM!$C131=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD128:BA128))/2","v":1804730.5521206476},938481.72292529466,{"$f":"+IL128-'Status Quo'!K127","v":0},{"$f":"+IO128-SUM('Demand Revenues'!CC128:CZ128)/2","v":0}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB137)))","v":8.0340000000000007},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC137)))","v":9.343},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD137)))","v":10.128},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE137)))","v":10.073},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF137)))","v":9.2789999999999999},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG137)))","v":8.8689999999999998},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH137)))","v":8.3490000000000002},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI137)))","v":7.524},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ137)))","v":10.722},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK137)))","v":11.33},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL137)))","v":11.162000000000001},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM137)))","v":8.3510000000000009},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN137)))","v":8.0489999999999995},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO137)))","v":9.36},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP137)))","v":10.147},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ137)))","v":10.093},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR137)))","v":9.2959999999999994},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS137)))","v":8.8859999999999992},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT137)))","v":8.3650000000000002},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU137)))","v":7.5380000000000003},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV137)))","v":10.742000000000001},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW137)))","v":11.352},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX137)))","v":11.183999999999999},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY137)))","v":8.3670000000000009},{"$f":"IF($E137=1,F137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.1390000000000002},{"$f":"IF($E137=1,G137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.8719999999999999},{"$f":"IF($E137=1,H137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.1790000000000003},{"$f":"IF($E137=1,I137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.409000000000001},{"$f":"IF($E137=1,J137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.1839999999999993},{"$f":"IF($E137=1,K137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.1880000000000006},{"$f":"IF($E137=1,L137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.5860000000000003},{"$f":"IF($E137=1,M137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.2119999999999997},{"$f":"IF($E137=1,N137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.8170000000000002},{"$f":"IF($E137=1,O137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.872},{"$f":"IF($E137=1,P137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.35},{"$f":"IF($E137=1,Q137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.798},{"$f":"IF($E137=1,R137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.2060000000000004},{"$f":"IF($E137=1,S137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.8079999999999998},{"$f":"IF($E137=1,T137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.5139999999999993},{"$f":"IF($E137=1,U137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.41},{"$f":"IF($E137=1,V137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.2669999999999995},{"$f":"IF($E137=1,W137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.2620000000000005},{"$f":"IF($E137=1,X137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.6449999999999996},{"$f":"IF($E137=1,Y137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.2759999999999998},{"$f":"IF($E137=1,Z137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.9060000000000006},{"$f":"IF($E137=1,AA137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.968999999999999},{"$f":"IF($E137=1,AB137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.451000000000001},{"$f":"IF($E137=1,AC137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.8770000000000007},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4300120192307695},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2810524999999995},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3719249999999992},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6217908653846145},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7245749999999997},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7754158653846153},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2619326923076919},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1294831730769221},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9507275000000002},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7269591346153845},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.2163935185185188},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.393190104166667},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4194861111111106},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2951700000000006},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3882150000000006},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6386658653846151},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7399739583333336},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7885793269230765},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2739927884615394},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1412668269230766},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9641475000000002},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7439278846153847},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.2679759615384611},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3744174999999998},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.834478658536586},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7865140186915891},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7896976744186048},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0036310975609748},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2027027027027026},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3336697247706422},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7046315789473683},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4292408536585368},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9394906249999995},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0565487804878053},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.6409038461538463},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5651130952380949},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7935833333333333},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7977320872274136},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8029156976744183},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0173414634146347},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2206840277777777},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3440275229357797},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7136973684210526},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4377652439024393},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.94903125},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0683079268292683},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7326768292682928},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5212750000000002},{"$f":"IF($D137=1,\"\",(BB137*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ137*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.7266048387096786},{"$f":"IF($D137=1,\"\",(BC137*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA137*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.6156615811373092},{"$f":"IF($D137=1,\"\",(BD137*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB137*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.6403575268817194},{"$f":"IF($D137=1,\"\",(BE137*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC137*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.9084086021505371},{"$f":"IF($D137=1,\"\",(BF137*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD137*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.0773419540229883},{"$f":"IF($D137=1,\"\",(BG137*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE137*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1408923283983849},{"$f":"IF($D137=1,\"\",(BH137*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF137*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.6044055555555552},{"$f":"IF($D137=1,\"\",(BI137*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG137*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.3799139784946233},{"$f":"IF($D137=1,\"\",(BJ137*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH137*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.0568444444444447},{"$f":"IF($D137=1,\"\",(BK137*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI137*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5496814516129032},{"$f":"IF($D137=1,\"\",(BL137*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ137*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.1363494623655903},{"$f":"IF($D137=1,\"\",(BM137*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK137*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5400875000000003},{"$f":"IF($D137=1,\"\",(BN137*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL137*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.7376559139784939},{"$f":"IF($D137=1,\"\",(BO137*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM137*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.6284882108183067},{"$f":"IF($D137=1,\"\",(BP137*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN137*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.6552271505376339},{"$f":"IF($D137=1,\"\",(BQ137*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO137*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.9238884408602148},{"$f":"IF($D137=1,\"\",(BR137*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP137*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.0888497023809531},{"$f":"IF($D137=1,\"\",(BS137*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ137*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1528209959623155},{"$f":"IF($D137=1,\"\",(BT137*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR137*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.615201388888889},{"$f":"IF($D137=1,\"\",(BU137*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS137*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.3902607526881718},{"$f":"IF($D137=1,\"\",(BV137*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT137*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.0685402777777782},{"$f":"IF($D137=1,\"\",(BW137*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU137*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5643534946236555},{"$f":"IF($D137=1,\"\",(BX137*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV137*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.1502634408602157},{"$f":"IF($D137=1,\"\",(BY137*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW137*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5507986111111105},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.1439999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.492},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.133},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.4039999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.335},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.3759999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.228},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":2.3919999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.629},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":2.67},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":2.1219999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.1439999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.492},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.133},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.4039999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.335},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.3759999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.228},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":2.3919999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.629},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":2.67},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":2.1219999999999999},{"$f":"IF($D137=1,\"\",MAX(F137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB137,0))","v":1.6039879807692312},{"$f":"IF($D137=1,\"\",MAX(G137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC137,0))","v":2.0619475000000005},{"$f":"IF($D137=1,\"\",MAX(H137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD137,0))","v":1.7560750000000009},{"$f":"IF($D137=1,\"\",MAX(I137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE137,0))","v":1.4512091346153859},{"$f":"IF($D137=1,\"\",MAX(J137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF137,0))","v":1.5544250000000002},{"$f":"IF($D137=1,\"\",MAX(K137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG137,0))","v":2.0935841346153845},{"$f":"IF($D137=1,\"\",MAX(L137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH137,0))","v":2.0870673076923083},{"$f":"IF($D137=1,\"\",MAX(M137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI137,0))","v":1.3945168269230779},{"$f":"IF($D137=1,\"\",MAX(N137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ137,0))","v":3.7712724999999994},{"$f":"IF($D137=1,\"\",MAX(O137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK137,0))","v":2.6030408653846155},{"$f":"IF($D137=1,\"\",MAX(P137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL137,0))","v":2.945606481481482},{"$f":"IF($D137=1,\"\",MAX(Q137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM137,0))","v":1.9578098958333339},{"$f":"IF($D137=1,\"\",MAX(R137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN137,0))","v":1.6295138888888889},{"$f":"IF($D137=1,\"\",MAX(S137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO137,0))","v":2.0648299999999988},{"$f":"IF($D137=1,\"\",MAX(T137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP137,0))","v":1.7587849999999996},{"$f":"IF($D137=1,\"\",MAX(U137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ137,0))","v":1.4543341346153849},{"$f":"IF($D137=1,\"\",MAX(V137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR137,0))","v":1.5560260416666658},{"$f":"IF($D137=1,\"\",MAX(W137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS137,0))","v":2.0974206730769227},{"$f":"IF($D137=1,\"\",MAX(X137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT137,0))","v":2.0910072115384608},{"$f":"IF($D137=1,\"\",MAX(Y137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU137,0))","v":1.3967331730769237},{"$f":"IF($D137=1,\"\",MAX(Z137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV137,0))","v":3.7778525000000007},{"$f":"IF($D137=1,\"\",MAX(AA137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW137,0))","v":2.6080721153846156},{"$f":"IF($D137=1,\"\",MAX(AB137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX137,0))","v":2.9160240384615381},{"$f":"IF($D137=1,\"\",MAX(AC137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY137,0))","v":1.992582500000001},{"$f":"IF($D137=1,\"\",MAX(0,F137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB137-DV137))","v":0.45998798076923131},{"$f":"IF($D137=1,\"\",MAX(0,G137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC137-DW137))","v":0.5699475000000005},{"$f":"IF($D137=1,\"\",MAX(0,H137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD137-DX137))","v":0.62307500000000093},{"$f":"IF($D137=1,\"\",MAX(0,I137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE137-DY137))","v":4.7209134615386006E-2},{"$f":"IF($D137=1,\"\",MAX(0,J137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF137-DZ137))","v":0.2194250000000002},{"$f":"IF($D137=1,\"\",MAX(0,K137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG137-EA137))","v":0.71758413461538462},{"$f":"IF($D137=1,\"\",MAX(0,L137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH137-EB137))","v":0.88706730769230835},{"$f":"IF($D137=1,\"\",MAX(0,M137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI137-EC137))","v":0.1665168269230779},{"$f":"IF($D137=1,\"\",MAX(0,N137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ137-ED137))","v":1.3792724999999995},{"$f":"IF($D137=1,\"\",MAX(0,O137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK137-EE137))","v":0.97404086538461554},{"$f":"IF($D137=1,\"\",MAX(0,P137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL137-EF137))","v":0.27560648148148204},{"$f":"IF($D137=1,\"\",MAX(0,Q137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM137-EG137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,R137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN137-EH137))","v":0.48551388888888902},{"$f":"IF($D137=1,\"\",MAX(0,S137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO137-EI137))","v":0.57282999999999884},{"$f":"IF($D137=1,\"\",MAX(0,T137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP137-EJ137))","v":0.62578499999999959},{"$f":"IF($D137=1,\"\",MAX(0,U137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ137-EK137))","v":5.033413461538494E-2},{"$f":"IF($D137=1,\"\",MAX(0,V137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR137-EL137))","v":0.22102604166666584},{"$f":"IF($D137=1,\"\",MAX(0,W137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS137-EM137))","v":0.72142067307692281},{"$f":"IF($D137=1,\"\",MAX(0,X137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT137-EN137))","v":0.89100721153846085},{"$f":"IF($D137=1,\"\",MAX(0,Y137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU137-EO137))","v":0.1687331730769237},{"$f":"IF($D137=1,\"\",MAX(0,Z137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV137-EP137))","v":1.3858525000000008},{"$f":"IF($D137=1,\"\",MAX(0,AA137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW137-EQ137))","v":0.97907211538461558},{"$f":"IF($D137=1,\"\",MAX(0,AB137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX137-ER137))","v":0.2460240384615382},{"$f":"IF($D137=1,\"\",MAX(0,AC137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY137-ES137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,F137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX137))","v":2.3073951612903221},{"$f":"IF($D137=1,\"\",MAX(0,G137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY137))","v":2.7273384188626908},{"$f":"IF($D137=1,\"\",MAX(0,H137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ137))","v":2.4876424731182807},{"$f":"IF($D137=1,\"\",MAX(0,I137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA137))","v":2.1645913978494633},{"$f":"IF($D137=1,\"\",MAX(0,J137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB137))","v":2.2016580459770116},{"$f":"IF($D137=1,\"\",MAX(0,K137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC137))","v":2.7281076716016148},{"$f":"IF($D137=1,\"\",MAX(0,L137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD137))","v":2.744594444444445},{"$f":"IF($D137=1,\"\",MAX(0,M137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE137))","v":2.1440860215053767},{"$f":"IF($D137=1,\"\",MAX(0,N137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF137))","v":4.6651555555555548},{"$f":"IF($D137=1,\"\",MAX(0,O137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG137))","v":3.7803185483870969},{"$f":"IF($D137=1,\"\",MAX(0,P137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH137))","v":4.0256505376344105},{"$f":"IF($D137=1,\"\",MAX(0,Q137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI137))","v":2.8109125000000006},{"$f":"IF($D137=1,\"\",MAX(0,R137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ137))","v":2.3113440860215055},{"$f":"IF($D137=1,\"\",MAX(0,S137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK137))","v":2.7315117891816927},{"$f":"IF($D137=1,\"\",MAX(0,T137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL137))","v":2.4917728494623663},{"$f":"IF($D137=1,\"\",MAX(0,U137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM137))","v":2.1691115591397852},{"$f":"IF($D137=1,\"\",MAX(0,V137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN137))","v":2.2071502976190462},{"$f":"IF($D137=1,\"\",MAX(0,W137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO137))","v":2.7331790040376838},{"$f":"IF($D137=1,\"\",MAX(0,X137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP137))","v":2.7497986111111112},{"$f":"IF($D137=1,\"\",MAX(0,Y137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ137))","v":2.1477392473118284},{"$f":"IF($D137=1,\"\",MAX(0,Z137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR137))","v":4.6734597222222227},{"$f":"IF($D137=1,\"\",MAX(0,AA137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS137))","v":3.7876465053763448},{"$f":"IF($D137=1,\"\",MAX(0,AB137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT137))","v":4.0337365591397836},{"$f":"IF($D137=1,\"\",MAX(0,AC137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU137))","v":2.8162013888888904},{"$f":"IF($D137=1,\"\",MAX(0,F137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX137-DV137))","v":1.1633951612903222},{"$f":"IF($D137=1,\"\",MAX(0,G137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY137-DW137))","v":1.2353384188626908},{"$f":"IF($D137=1,\"\",MAX(0,H137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ137-DX137))","v":1.3546424731182807},{"$f":"IF($D137=1,\"\",MAX(0,I137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA137-DY137))","v":0.76059139784946339},{"$f":"IF($D137=1,\"\",MAX(0,J137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB137-DZ137))","v":0.86665804597701168},{"$f":"IF($D137=1,\"\",MAX(0,K137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC137-EA137))","v":1.3521076716016149},{"$f":"IF($D137=1,\"\",MAX(0,L137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD137-EB137))","v":1.544594444444445},{"$f":"IF($D137=1,\"\",MAX(0,M137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE137-EC137))","v":0.91608602150537677},{"$f":"IF($D137=1,\"\",MAX(0,N137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF137-ED137))","v":2.2731555555555549},{"$f":"IF($D137=1,\"\",MAX(0,O137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG137-EE137))","v":2.1513185483870969},{"$f":"IF($D137=1,\"\",MAX(0,P137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH137-EF137))","v":1.3556505376344106},{"$f":"IF($D137=1,\"\",MAX(0,Q137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI137-EG137))","v":0.6889125000000007},{"$f":"IF($D137=1,\"\",MAX(0,R137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ137-EH137))","v":1.1673440860215056},{"$f":"IF($D137=1,\"\",MAX(0,S137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK137-EI137))","v":1.2395117891816927},{"$f":"IF($D137=1,\"\",MAX(0,T137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL137-EJ137))","v":1.3587728494623663},{"$f":"IF($D137=1,\"\",MAX(0,U137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM137-EK137))","v":0.76511155913978524},{"$f":"IF($D137=1,\"\",MAX(0,V137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN137-EL137))","v":0.87215029761904628},{"$f":"IF($D137=1,\"\",MAX(0,W137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO137-EM137))","v":1.3571790040376839},{"$f":"IF($D137=1,\"\",MAX(0,X137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP137-EN137))","v":1.5497986111111113},{"$f":"IF($D137=1,\"\",MAX(0,Y137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ137-EO137))","v":0.91973924731182843},{"$f":"IF($D137=1,\"\",MAX(0,Z137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR137-EP137))","v":2.2814597222222228},{"$f":"IF($D137=1,\"\",MAX(0,AA137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS137-EQ137))","v":2.1586465053763448},{"$f":"IF($D137=1,\"\",MAX(0,AB137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT137-ER137))","v":1.3637365591397836},{"$f":"IF($D137=1,\"\",MAX(0,AC137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU137-ES137))","v":0.69420138888889049},52496.322089823727,332526.27497219515,238682.93361326121,{"$f":"IF(StagingTRM!$C140=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD137:BA137))/2","v":929505.29424382455},332526.27497219515,{"$f":"+IL137-'Status Quo'!K136","v":0},{"$f":"+IO137-SUM('Demand Revenues'!CC137:CZ137)/2","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB138)))","v":59.784999999999997},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC138)))","v":81.819999999999993},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD138)))","v":94.567999999999998},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE138)))","v":97.305999999999997},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF138)))","v":89.772000000000006},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG138)))","v":80.929000000000002},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH138)))","v":71.134},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI138)))","v":58.436},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ138)))","v":49.981999999999999},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK138)))","v":42.783000000000001},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL138)))","v":42.78},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM138)))","v":53.076000000000001},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN138)))","v":60.042999999999999},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO138)))","v":82.135000000000005},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP138)))","v":94.853999999999999},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ138)))","v":97.605000000000004},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR138)))","v":90.049000000000007},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS138)))","v":81.206999999999994},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT138)))","v":71.405000000000001},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU138)))","v":58.716000000000001},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV138)))","v":50.264000000000003},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW138)))","v":43.036000000000001},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX138)))","v":43.06},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY138)))","v":53.384},{"$f":"IF($E138=1,F138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":52.244999999999997},{"$f":"IF($E138=1,G138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":77.891999999999996},{"$f":"IF($E138=1,H138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":68.066999999999993},{"$f":"IF($E138=1,I138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":116.58799999999999},{"$f":"IF($E138=1,J138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":61.673999999999999},{"$f":"IF($E138=1,K138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":61.447000000000003},{"$f":"IF($E138=1,L138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.31},{"$f":"IF($E138=1,M138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":42.177999999999997},{"$f":"IF($E138=1,N138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":41.000999999999998},{"$f":"IF($E138=1,O138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":36.901000000000003},{"$f":"IF($E138=1,P138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.302},{"$f":"IF($E138=1,Q138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.219000000000001},{"$f":"IF($E138=1,R138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":39.959000000000003},{"$f":"IF($E138=1,S138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":58.656999999999996},{"$f":"IF($E138=1,T138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":79.728999999999999},{"$f":"IF($E138=1,U138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":66.242999999999995},{"$f":"IF($E138=1,V138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":61.865000000000002},{"$f":"IF($E138=1,W138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":61.658000000000001},{"$f":"IF($E138=1,X138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.478999999999999},{"$f":"IF($E138=1,Y138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":42.38},{"$f":"IF($E138=1,Z138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":41.231999999999999},{"$f":"IF($E138=1,AA138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.119999999999997},{"$f":"IF($E138=1,AB138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.545999999999999},{"$f":"IF($E138=1,AC138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.435000000000002},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.331281249999996},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.510692499999998},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.805557500000006},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.631432692307698},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.965697499999997},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.705656249999997},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.957252403846155},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.174519230769228},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.482815000000002},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.233050480769229},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.098124999999996},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.167338541666666},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.464666666666666},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.8138425},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.862612499999997},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.739242788461539},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.89477083333334},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.974326923076923},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.241365384615385},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.51576201923077},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.836777499999997},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.572843749999997},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.627793269230772},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.304749999999999},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.872975609756097},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.98959501557632},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.919741279069768},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.904283536585368},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.463597972972977},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.510828746177367},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.902608552631577},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.307426829268287},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.715025000000004},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.692490853658537},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.507798076923081},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.15769642857143},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.998089743589745},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.240757009345792},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.966485465116286},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.994990853658535},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.092440972222221},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.740681957186546},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.14578289473684},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.590344512195124},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.997534374999997},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.954338414634144},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.94194817073171},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.294074999999999},{"$f":"IF($D138=1,\"\",(BB138*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ138*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.602350806451611},{"$f":"IF($D138=1,\"\",(BC138*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA138*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.271757281553398},{"$f":"IF($D138=1,\"\",(BD138*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB138*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.309965053763442},{"$f":"IF($D138=1,\"\",(BE138*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC138*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":62.902259408602156},{"$f":"IF($D138=1,\"\",(BF138*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD138*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":58.924574712643683},{"$f":"IF($D138=1,\"\",(BG138*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE138*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":53.099049798115743},{"$f":"IF($D138=1,\"\",(BH138*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF138*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.978625000000001},{"$f":"IF($D138=1,\"\",(BI138*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG138*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.147091397849458},{"$f":"IF($D138=1,\"\",(BJ138*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH138*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.030463888888889},{"$f":"IF($D138=1,\"\",(BK138*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI138*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.467857526881723},{"$f":"IF($D138=1,\"\",(BL138*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ138*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.495729838709671},{"$f":"IF($D138=1,\"\",(BM138*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK138*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.429505555555551},{"$f":"IF($D138=1,\"\",(BN138*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL138*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.914166666666667},{"$f":"IF($D138=1,\"\",(BO138*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM138*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.551761442441055},{"$f":"IF($D138=1,\"\",(BP138*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN138*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.362252688172049},{"$f":"IF($D138=1,\"\",(BQ138*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO138*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":63.002529569892474},{"$f":"IF($D138=1,\"\",(BR138*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP138*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.693772321428575},{"$f":"IF($D138=1,\"\",(BS138*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ138*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":53.350636608344551},{"$f":"IF($D138=1,\"\",(BT138*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR138*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.245452777777771},{"$f":"IF($D138=1,\"\",(BU138*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS138*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.462620967741941},{"$f":"IF($D138=1,\"\",(BV138*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT138*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.352669444444444},{"$f":"IF($D138=1,\"\",(BW138*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU138*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.773287634408597},{"$f":"IF($D138=1,\"\",(BX138*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV138*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.798549731182796},{"$f":"IF($D138=1,\"\",(BY138*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW138*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.744450000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":20.221},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":19.353000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":19.888000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":15.131},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":18.797999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":18.713000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":16.811},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":14.808},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":7.7619999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":2.8839999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":2.415},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":8.6809999999999992},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":20.221},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":19.353000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":19.888000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":15.131},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":18.797999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":18.713000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":16.811},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":14.808},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":7.7619999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":2.8839999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":2.415},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":8.6809999999999992},{"$f":"IF($D138=1,\"\",MAX(F138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB138,0))","v":13.45371875},{"$f":"IF($D138=1,\"\",MAX(G138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC138,0))","v":26.309307499999996},{"$f":"IF($D138=1,\"\",MAX(H138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD138,0))","v":28.762442499999992},{"$f":"IF($D138=1,\"\",MAX(I138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE138,0))","v":29.6745673076923},{"$f":"IF($D138=1,\"\",MAX(J138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF138,0))","v":26.806302500000008},{"$f":"IF($D138=1,\"\",MAX(K138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG138,0))","v":24.223343750000005},{"$f":"IF($D138=1,\"\",MAX(L138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH138,0))","v":22.176747596153845},{"$f":"IF($D138=1,\"\",MAX(M138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI138,0))","v":18.261480769230772},{"$f":"IF($D138=1,\"\",MAX(N138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ138,0))","v":11.499184999999997},{"$f":"IF($D138=1,\"\",MAX(O138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK138,0))","v":5.549949519230772},{"$f":"IF($D138=1,\"\",MAX(P138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL138,0))","v":5.6818750000000051},{"$f":"IF($D138=1,\"\",MAX(Q138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM138,0))","v":13.908661458333334},{"$f":"IF($D138=1,\"\",MAX(R138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN138,0))","v":13.578333333333333},{"$f":"IF($D138=1,\"\",MAX(S138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO138,0))","v":26.321157500000005},{"$f":"IF($D138=1,\"\",MAX(T138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP138,0))","v":28.991387500000002},{"$f":"IF($D138=1,\"\",MAX(U138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ138,0))","v":29.865757211538465},{"$f":"IF($D138=1,\"\",MAX(V138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR138,0))","v":25.154229166666667},{"$f":"IF($D138=1,\"\",MAX(W138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS138,0))","v":24.232673076923071},{"$f":"IF($D138=1,\"\",MAX(X138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT138,0))","v":22.163634615384616},{"$f":"IF($D138=1,\"\",MAX(Y138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU138,0))","v":18.200237980769231},{"$f":"IF($D138=1,\"\",MAX(Z138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV138,0))","v":11.427222500000006},{"$f":"IF($D138=1,\"\",MAX(AA138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW138,0))","v":5.4631562500000044},{"$f":"IF($D138=1,\"\",MAX(AB138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX138,0))","v":5.4322067307692308},{"$f":"IF($D138=1,\"\",MAX(AC138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY138,0))","v":14.079250000000002},{"$f":"IF($D138=1,\"\",MAX(0,F138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB138-DV138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,G138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC138-DW138))","v":6.9563074999999941},{"$f":"IF($D138=1,\"\",MAX(0,H138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD138-DX138))","v":8.87444249999999},{"$f":"IF($D138=1,\"\",MAX(0,I138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE138-DY138))","v":14.5435673076923},{"$f":"IF($D138=1,\"\",MAX(0,J138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF138-DZ138))","v":8.0083025000000099},{"$f":"IF($D138=1,\"\",MAX(0,K138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG138-EA138))","v":5.5103437500000041},{"$f":"IF($D138=1,\"\",MAX(0,L138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH138-EB138))","v":5.3657475961538452},{"$f":"IF($D138=1,\"\",MAX(0,M138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI138-EC138))","v":3.4534807692307723},{"$f":"IF($D138=1,\"\",MAX(0,N138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ138-ED138))","v":3.7371849999999975},{"$f":"IF($D138=1,\"\",MAX(0,O138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK138-EE138))","v":2.6659495192307721},{"$f":"IF($D138=1,\"\",MAX(0,P138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL138-EF138))","v":3.2668750000000051},{"$f":"IF($D138=1,\"\",MAX(0,Q138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM138-EG138))","v":5.2276614583333352},{"$f":"IF($D138=1,\"\",MAX(0,R138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN138-EH138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,S138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO138-EI138))","v":6.9681575000000038},{"$f":"IF($D138=1,\"\",MAX(0,T138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP138-EJ138))","v":9.1033875000000002},{"$f":"IF($D138=1,\"\",MAX(0,U138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ138-EK138))","v":14.734757211538465},{"$f":"IF($D138=1,\"\",MAX(0,V138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR138-EL138))","v":6.3562291666666688},{"$f":"IF($D138=1,\"\",MAX(0,W138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS138-EM138))","v":5.5196730769230697},{"$f":"IF($D138=1,\"\",MAX(0,X138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT138-EN138))","v":5.3526346153846163},{"$f":"IF($D138=1,\"\",MAX(0,Y138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU138-EO138))","v":3.3922379807692309},{"$f":"IF($D138=1,\"\",MAX(0,Z138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV138-EP138))","v":3.6652225000000067},{"$f":"IF($D138=1,\"\",MAX(0,AA138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW138-EQ138))","v":2.5791562500000045},{"$f":"IF($D138=1,\"\",MAX(0,AB138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX138-ER138))","v":3.0172067307692307},{"$f":"IF($D138=1,\"\",MAX(0,AC138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY138-ES138))","v":5.3982500000000027},{"$f":"IF($D138=1,\"\",MAX(0,F138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX138))","v":17.182649193548386},{"$f":"IF($D138=1,\"\",MAX(0,G138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY138))","v":30.548242718446595},{"$f":"IF($D138=1,\"\",MAX(0,H138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ138))","v":34.258034946236556},{"$f":"IF($D138=1,\"\",MAX(0,I138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA138))","v":34.403740591397842},{"$f":"IF($D138=1,\"\",MAX(0,J138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB138))","v":30.847425287356323},{"$f":"IF($D138=1,\"\",MAX(0,K138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC138))","v":27.829950201884259},{"$f":"IF($D138=1,\"\",MAX(0,L138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD138))","v":25.155374999999999},{"$f":"IF($D138=1,\"\",MAX(0,M138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE138))","v":21.288908602150542},{"$f":"IF($D138=1,\"\",MAX(0,N138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF138))","v":14.95153611111111},{"$f":"IF($D138=1,\"\",MAX(0,O138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG138))","v":9.3151424731182786},{"$f":"IF($D138=1,\"\",MAX(0,P138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH138))","v":9.2842701612903298},{"$f":"IF($D138=1,\"\",MAX(0,Q138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI138))","v":17.64649444444445},{"$f":"IF($D138=1,\"\",MAX(0,R138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ138))","v":17.128833333333333},{"$f":"IF($D138=1,\"\",MAX(0,S138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK138))","v":30.58323855755895},{"$f":"IF($D138=1,\"\",MAX(0,T138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL138))","v":34.49174731182795},{"$f":"IF($D138=1,\"\",MAX(0,U138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM138))","v":34.60247043010753},{"$f":"IF($D138=1,\"\",MAX(0,V138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN138))","v":29.355227678571431},{"$f":"IF($D138=1,\"\",MAX(0,W138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO138))","v":27.856363391655442},{"$f":"IF($D138=1,\"\",MAX(0,X138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP138))","v":25.15954722222223},{"$f":"IF($D138=1,\"\",MAX(0,Y138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ138))","v":21.25337903225806},{"$f":"IF($D138=1,\"\",MAX(0,Z138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR138))","v":14.911330555555558},{"$f":"IF($D138=1,\"\",MAX(0,AA138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS138))","v":9.2627123655914048},{"$f":"IF($D138=1,\"\",MAX(0,AB138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT138))","v":9.2614502688172067},{"$f":"IF($D138=1,\"\",MAX(0,AC138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU138))","v":17.63955},{"$f":"IF($D138=1,\"\",MAX(0,F138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX138-DV138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,G138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY138-DW138))","v":11.195242718446593},{"$f":"IF($D138=1,\"\",MAX(0,H138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ138-DX138))","v":14.370034946236554},{"$f":"IF($D138=1,\"\",MAX(0,I138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA138-DY138))","v":19.272740591397842},{"$f":"IF($D138=1,\"\",MAX(0,J138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB138-DZ138))","v":12.049425287356325},{"$f":"IF($D138=1,\"\",MAX(0,K138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC138-EA138))","v":9.1169502018842579},{"$f":"IF($D138=1,\"\",MAX(0,L138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD138-EB138))","v":8.3443749999999994},{"$f":"IF($D138=1,\"\",MAX(0,M138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE138-EC138))","v":6.4809086021505422},{"$f":"IF($D138=1,\"\",MAX(0,N138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF138-ED138))","v":7.1895361111111109},{"$f":"IF($D138=1,\"\",MAX(0,O138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG138-EE138))","v":6.4311424731182782},{"$f":"IF($D138=1,\"\",MAX(0,P138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH138-EF138))","v":6.8692701612903297},{"$f":"IF($D138=1,\"\",MAX(0,Q138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI138-EG138))","v":8.9654944444444507},{"$f":"IF($D138=1,\"\",MAX(0,R138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ138-EH138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,S138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK138-EI138))","v":11.230238557558948},{"$f":"IF($D138=1,\"\",MAX(0,T138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL138-EJ138))","v":14.603747311827949},{"$f":"IF($D138=1,\"\",MAX(0,U138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM138-EK138))","v":19.47147043010753},{"$f":"IF($D138=1,\"\",MAX(0,V138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN138-EL138))","v":10.557227678571433},{"$f":"IF($D138=1,\"\",MAX(0,W138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO138-EM138))","v":9.1433633916554413},{"$f":"IF($D138=1,\"\",MAX(0,X138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP138-EN138))","v":8.3485472222222299},{"$f":"IF($D138=1,\"\",MAX(0,Y138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ138-EO138))","v":6.4453790322580602},{"$f":"IF($D138=1,\"\",MAX(0,Z138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR138-EP138))","v":7.1493305555555589},{"$f":"IF($D138=1,\"\",MAX(0,AA138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS138-EQ138))","v":6.3787123655914044},{"$f":"IF($D138=1,\"\",MAX(0,AB138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT138-ER138))","v":6.8464502688172066},{"$f":"IF($D138=1,\"\",MAX(0,AC138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU138-ES138))","v":8.9585500000000007},660366.27590905468,2555482.6331234761,2094373.2359611376,{"$f":"IF(StagingTRM!$C141=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD138:BA138))/2","v":5602951.0278084753},2555482.6331234761,{"$f":"+IL138-'Status Quo'!K137","v":0},{"$f":"+IO138-SUM('Demand Revenues'!CC138:CZ138)/2","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B139,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B139,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY139)))","v":""},{"$f":"IF($E139=1,F139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,G139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,H139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,I139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,J139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,K139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,L139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,M139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,N139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,O139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,P139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,Q139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,R139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,S139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,T139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,U139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,V139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,W139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,X139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,Y139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,Z139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,AA139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,AB139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,AC139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BB139*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ139*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BC139*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA139*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BD139*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB139*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BE139*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC139*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BF139*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD139*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BG139*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE139*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BH139*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF139*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BI139*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG139*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BJ139*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH139*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BK139*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI139*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BL139*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ139*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BM139*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK139*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BN139*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL139*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BO139*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM139*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BP139*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN139*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BQ139*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO139*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BR139*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP139*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BS139*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ139*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BT139*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR139*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BU139*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS139*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BV139*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT139*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BW139*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU139*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BX139*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV139*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BY139*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW139*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":167.59800000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":203.06399999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":143.179},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":168.755},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":227.52199999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":159.56800000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":154.1},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":75.454999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":38.250999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":32.799999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":28.911999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":62.253},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":167.59800000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":203.06399999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":143.179},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":168.755},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":227.52199999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":159.56800000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":154.1},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":75.454999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":38.250999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":32.799999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":28.911999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":62.253},{"$f":"IF($D139=1,\"\",MAX(F139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(G139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(H139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(I139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(J139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(K139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(L139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(M139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(N139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(O139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(P139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(Q139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(R139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(S139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(T139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(U139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(V139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(W139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(X139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(Y139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(Z139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AA139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AB139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AC139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,F139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB139-DV139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,G139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC139-DW139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,H139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD139-DX139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,I139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE139-DY139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,J139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF139-DZ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,K139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG139-EA139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,L139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH139-EB139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,M139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI139-EC139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,N139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ139-ED139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,O139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK139-EE139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,P139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL139-EF139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Q139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM139-EG139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,R139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN139-EH139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,S139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO139-EI139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,T139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP139-EJ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,U139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ139-EK139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,V139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR139-EL139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,W139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS139-EM139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,X139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT139-EN139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Y139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU139-EO139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Z139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV139-EP139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AA139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW139-EQ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AB139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX139-ER139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AC139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY139-ES139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,F139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,G139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,H139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,I139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,J139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,K139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,L139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,M139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,N139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,O139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,P139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Q139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,R139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,S139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,T139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,U139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,V139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,W139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,X139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Y139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Z139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AA139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AB139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AC139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,F139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX139-DV139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,G139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY139-DW139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,H139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ139-DX139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,I139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA139-DY139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,J139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB139-DZ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,K139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC139-EA139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,L139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD139-EB139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,M139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE139-EC139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,N139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF139-ED139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,O139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG139-EE139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,P139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH139-EF139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Q139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI139-EG139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,R139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ139-EH139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,S139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK139-EI139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,T139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL139-EJ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,U139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM139-EK139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,V139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN139-EL139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,W139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO139-EM139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,X139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP139-EN139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Y139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ139-EO139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Z139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR139-EP139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AA139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS139-EQ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AB139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT139-ER139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AC139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU139-ES139))","v":""},0,0,0,{"$f":"IF(StagingTRM!$C142=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD139:BA139))/2","v":0},0,{"$f":"+IL139-'Status Quo'!K138","v":0},{"$f":"+IO139-SUM('Demand Revenues'!CC139:CZ139)/2","v":0}]

{"sheet":"Demand Revenues","index":32,"n_rows":139,"n_cols":129,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Demand Revenues",null,null,null,"Status Quo Demand Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 1 Demand Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 2 Demand Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 3 Demand Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 4 Demand Revenues"]
[null,null,null,null,null,"Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand",null,"Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand",null,"Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand",null,"Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand",null,"Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand"]
[null,null,null,null,null,{"$f":"+SUM(F5:F139)","v":3104431.1185494885},{"$f":"+SUM(G5:G139)","v":3448059.0374999987},8072485.4791899063,6869137.3378203502,4749776.1940487102,4452501.8594711553,3007789.8182692309,1596903.0124396016,2284702.3153571589,8274543.6477014916,11637202.123535622,5877679.1882092683,3620510.047898415,3635089.2621408543,8572928.3340388499,7131295.8125395691,4818787.84643937,4842564.8237019237,3132945.4008894241,1622521.5516627717,2403938.7387201451,8265704.7092447933,11755454.304916823,6453747.0998416189,null,16068143.921903297,16379856.148506131,26097526.716804329,21641992.305567574,21029636.016528539,14309186.382665941,8410559.625497045,5821865.0247876784,5917471.8155674767,18166801.822363775,24287456.943466347,18816340.670601409,16117606.667521674,16638904.535525994,26477871.179609083,22113555.914673008,21400475.618586041,14668520.419280704,8626145.7122729141,5944160.25903829,6025904.0433960017,18239073.99926196,25157716.010764472,18973757.023030806,null,12782368.807453331,13584920.643726466,20294926.011244904,17837020.992262654,18381725.062458709,12094357.11963515,7338994.0902067292,4847201.3569588289,4685461.0298371604,14241441.597393801,19176461.548785616,14027009.158131143,13352732.080268785,13778526.311515849,20913826.58079385,{"$f":"+SUM(BS5:BS139)","v":18082887.494193416},18404688.021194573,12484878.172961539,7470575.5369134592,4889451.7604848873,4812379.4555001454,14261323.759129405,19281621.028637975,14685522.070966616,null,42159577.326855257,62392824.150351629,55833597.723104008,76610540.862790093,59549309.551484518,55815949.266438551,45772557.246785231,39196400.085826442,42690157.421338558,48181177.953576952,47729782.878486268,45081961.106629245,44491778.215645052,55894402.33969795,64706046.546964146,67075010.568033382,61357466.821916036,56725077.817605518,46633172.15137542,39951475.313035987,43436214.23233746,48909791.237094596,48722431.0313669,45686541.787266567,null,16068143.921903297,16379856.148506131,26097526.716804329,21641992.305567574,21029636.016528539,14309186.382665941,8410559.625497045,5821865.0247876784,5917471.8155674767,18166801.822363775,24287456.943466347,18816340.670601409,16117606.667521674,16638904.535525994,26477871.179609083,22113555.914673008,21400475.618586041,14668520.419280704,8626145.7122729141,5944160.25903829,6025904.0433960017,18239073.99926196,25157716.010764472,18973757.023030806]
[null,"BESID","Customer","JOE",null,{"$f":"+StagingTRM!S4","v":"2023-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(G4,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":805.12081730769091},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":740.95000000000039},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":508.3848250000014},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1379.7026923076919},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1092.5628000000006},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1429.610913461539},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":206.45290865384598},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":356.91478365384609},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":532.65610000000027},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1200.2176923076927},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2236.932638888889},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1458.8789062499993},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":820.09416666666721},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":776.34375000000102},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":556.12017499999888},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1410.2683653846154},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1981.0624999999991},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1440.1983173076924},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":213.11920673076986},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":359.94375000000008},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":532.65610000000027},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1200.2176923076927},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2263.9090384615374},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1426.6293749999988},null,{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3558.1226209677397},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3577.5242718446602},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5551.9727284946266},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5638.5629569892462},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4302.1642097701151},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3420.1903364737564},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1659.921},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1372.932930107527},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1054.8750000000002},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2645.5200000000004},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3857.8467741935478},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4179.0427083333325},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3614.5582795698924},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3615.8495145631068},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5603.5170295698917},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5671.5929032258055},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5203.0378273809501},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3431.0921668909818},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1666.7813472222224},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1376.1449596774196},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1054.8750000000002},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2645.5200000000004},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3857.8467741935478},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4179.0427083333325},null,{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3335.4008173076909},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3313.45},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5047.5948250000019},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5227.9026923076917},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4054.5928000000008},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3349.8509134615388},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1601.9029086538458},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1293.064783653846},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":974.9761000000002},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2251.1776923076923},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3278.1126388888888},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3868.6289062499991},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3350.374166666667},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3348.8437500000009},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5095.3301749999991},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5258.4683653846159},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4943.0924999999988},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3360.4383173076922},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1608.5692067307698},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1296.09375},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":974.9761000000002},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2251.1776923076923},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3305.0890384615377},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3836.3793749999986},null,{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3304.7604470833035},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6016.5823442941401},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4804.5461908783655},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7891.3145240379672},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":9792.205757452637},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":9853.243549351273},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7010.626383786217},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5196.9319959410259},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5039.9776739159606},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4909.1824055617408},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4952.780828346481},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4926.6217746756365},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6443.8468875845938},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":8928.9569863147826},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":9774.7663883387413},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":12233.717433398086},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":11012.96159542536},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":9896.8419721360151},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7036.7854374570607},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5214.3713650549216},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5039.9776739159606},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4909.1824055617408},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4952.780828346481},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4926.6217746756365},null,{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3558.1226209677397},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3577.5242718446602},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5551.9727284946266},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5638.5629569892462},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4302.1642097701151},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3420.1903364737564},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1659.921},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1372.932930107527},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1054.8750000000002},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2645.5200000000004},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3857.8467741935478},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4179.0427083333325},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3614.5582795698924},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3615.8495145631068},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5603.5170295698917},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5671.5929032258055},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5203.0378273809501},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3431.0921668909818},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1666.7813472222224},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1376.1449596774196},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1054.8750000000002},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2645.5200000000004},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3857.8467741935478},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4179.0427083333325}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2519.0873798076914},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1108.3378846153839},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1987.7571249999992},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1253.8746634615384},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2257.6919951923073},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1698.83233173077},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1535.1413999999995},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7145.4361538461526},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4950.2094444444456},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5622.3515625000009},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2660.8411805555561},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1108.3378846153839},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1974.8289843749994},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1253.8746634615384},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2257.6919951923073},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1698.83233173077},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1535.1413999999995},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7145.4361538461526},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4244.063653846154},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5998.2375000000002},null,{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11922.87962365591},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7713.6650485436885},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12627.165940860215},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10850.854569892474},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11204.270761494252},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7277.5102288021535},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5083.0619861111109},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5026.9855510752686},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6322.4222777777759},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18450.884838709677},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25474.258306451611},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17799.53125},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11922.87962365591},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7713.6650485436885},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12627.165940860215},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10850.854569892474},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11204.290952380952},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7277.5102288021535},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5083.0619861111109},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5026.9855510752686},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6322.4222777777759},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18450.884838709677},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25474.258306451611},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17799.53125},null,{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11997.26737980769},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7636.6937500000004},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12485.706349999999},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10593.337884615383},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11234.537124999999},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7067.9346634615385},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4991.0019951923068},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5241.9823317307701},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6466.6213999999991},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19406.63615384615},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26768.369444444441},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18844.1015625},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12139.021180555555},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7636.6937500000004},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12485.706349999999},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10593.337884615383},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11221.608984375},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7067.9346634615385},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4991.0019951923068},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5241.9823317307701},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6466.6213999999991},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19406.63615384615},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26062.223653846151},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19219.987499999999},null,{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":34.87873822779212},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":130.79526835422044},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":104.63621468337637},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1046.3621468337635},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":854.52908658090701},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":715.0141336697385},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1464.9070055672692},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4813.2658754353133},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5746.2721230287525},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6016.5823442941401},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5057.4170430298573},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":776.0519255683746},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2990.8518030331747},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":270.31022126538892},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2598.4659979705129},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6068.9004516358282},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":967.88498582123134},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":784.7716101253227},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1517.225112908957},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4813.2658754353133},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5746.2721230287525},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6016.5823442941401},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5057.4170430298573},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":776.0519255683746},null,{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11922.87962365591},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7713.6650485436885},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12627.165940860215},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10850.854569892474},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11204.270761494252},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7277.5102288021535},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5083.0619861111109},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5026.9855510752686},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6322.4222777777759},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18450.884838709677},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25474.258306451611},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17799.53125},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11922.87962365591},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7713.6650485436885},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12627.165940860215},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10850.854569892474},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11204.290952380952},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7277.5102288021535},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5083.0619861111109},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5026.9855510752686},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6322.4222777777759},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18450.884838709677},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25474.258306451611},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17799.53125}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118610.09069711532},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":187145.67812500018},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":345617.96002499963},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":357517.94865384593},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93978.790525000586},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":161567.4095192306},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":237697.28334134593},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":140407.80069999979},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":722202.94519230875},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1005667.6466666671},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18638.607421874745},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":187633.57976851848},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":188698.84687499993},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":359029.14970000018},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":366399.99971153843},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21258.565364583821},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":162653.44269230778},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":238236.34831730768},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":142200.80689999994},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":728477.22749999992},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":848662.67264423147},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":123367.91625000068},null,{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":720897.75623966067},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":764901.94781553408},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1184947.7440456985},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1138718.0235607938},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1014181.0532040233},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":613153.61291541567},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":462150.87769444432},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":393439.55315343238},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":538413.21166666632},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1493963.0543672475},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2334542.6744086025},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1052309.1729166666},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":721116.13439665479},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":766630.45509708743},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1198055.4742069892},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1147564.1774855254},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":955541.01822916733},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":614480.71334610204},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":462843.34206944436},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":394525.15012923907},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":540376.08749999991},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1500606.680926386},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2344102.9015818867},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1055705.8260416675},null,{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":530257.61069711531},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":688161.92812500021},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":951622.58002499968},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1054605.8286538459},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":942026.56052500056},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":509359.44951923063},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":406989.73334134591},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":342275.83677884599},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":436253.92069999973},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1245943.4251923086},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2045076.0866666669},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":740734.85742187477},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":599281.09976851835},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":689715.09687499993},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":965033.76970000018},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1063487.8797115383},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":869306.33536458376},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":510445.48269230779},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":407528.79831730766},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":343253.88906250015},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":438046.9268999999},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1252217.7075},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1888071.1126442314},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":845464.16625000059},null,{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1623805.8172485328},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2188440.2710491456},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1726602.1784903933},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3279150.7335395468},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1752656.5959465541},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1610133.3518632385},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1837708.3991150251},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1784404.9674184017},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2962922.65339727},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3174174.4511584495},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3022486.818605782},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1905041.8032637779},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1597053.8250278165},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1592327.7559979507},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1957865.6523097688},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2189425.595404081},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1741983.7020488495},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1599879.0028242676},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1827916.1933575724},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1772973.4609642429},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2951761.4571643765},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3163606.193475429},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3014839.6552493386},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1896278.520284045},null,{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":720897.75623966067},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":764901.94781553408},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1184947.7440456985},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1138718.0235607938},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1014181.0532040233},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":613153.61291541567},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":462150.87769444432},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":393439.55315343238},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":538413.21166666632},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1493963.0543672475},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2334542.6744086025},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1052309.1729166666},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":721116.13439665479},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":766630.45509708743},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1198055.4742069892},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1147564.1774855254},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":955541.01822916733},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":614480.71334610204},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":462843.34206944436},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":394525.15012923907},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":540376.08749999991},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1500606.680926386},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2344102.9015818867},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1055705.8260416675}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3243.7562500000049},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212107.47512499982},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":105410.45307692292},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24795.470100000042},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10742.001923076827},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14714.395673076879},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23477.191300000002},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":214628.93173076923},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":284980.793611111},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66466.480468749971},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19104.948657407367},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1712.2875000000226},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":213316.82644999999},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":108316.0421153846},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1505.9205989584411},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10585.407259615396},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14348.735817307688},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23052.244000000013},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":213853.05307692301},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":233948.49894230781},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102637.56374999987},null,{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":145625.45004032244},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":175316.83252427191},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":449633.14045698917},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":325930.84037634387},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":298287.59912356321},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184483.13313593532},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":95704.144888888855},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96519.311827956946},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111124.84361111108},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":363753.85301075276},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":525644.63564516115},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":293957.00520833314},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":143680.81021505373},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":173819.18689320394},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":450786.15623655915},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":328791.44935483875},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":278457.3968154763},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184334.10726783311},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":95329.932944444445},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96167.889247311803},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":110736.67116666667},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":363012.5566666667},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":524951.87330645171},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":293089.10208333324},null,{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":101199.28447115365},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":164383.75625000001},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":407494.35512499989},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":315175.29307692288},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":295848.54010000004},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":164780.30192307683},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88761.705649038428},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":86043.495673076875},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":82720.911299999992},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":315569.41173076926},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":447917.69361111097},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":222972.73046874997},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":123655.28865740736},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":162852.28750000001},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":408703.70645000006},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":318080.88211538456},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":272558.99059895839},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":164623.70725961539},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88376.135913461534},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85677.835817307699},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":82295.964000000007},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":314793.53307692305},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":396885.3989423078},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":259143.81374999988},null,{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":556821.6164375873},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":803675.88624478597},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":602582.52099245053},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1095488.8496276089},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":610561.03236205806},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":522884.6041419456},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":465849.14745494857},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":630633.7462121523},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":836052.0750047341},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":877915.28056264145},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":792113.58452227293},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":721048.15538314648},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":540733.79843001824},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":497396.9661819865},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":741949.23926615098},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":764838.41122813954},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":607395.78686788585},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":519719.35864777339},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":462683.90196077636},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":627477.22040253715},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":832886.82951056201},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":874750.03506846947},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":788948.33902810083},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":717882.90988897427},null,{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":145625.45004032244},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":175316.83252427191},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":449633.14045698917},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":325930.84037634387},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":298287.59912356321},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184483.13313593532},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":95704.144888888855},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96519.311827956946},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111124.84361111108},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":363753.85301075276},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":525644.63564516115},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":293957.00520833314},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":143680.81021505373},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":173819.18689320394},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":450786.15623655915},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":328791.44935483875},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":278457.3968154763},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184334.10726783311},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":95329.932944444445},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96167.889247311803},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":110736.67116666667},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":363012.5566666667},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":524951.87330645171},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":293089.10208333324}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118786.50533653845},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46937.05624999998},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":113852.45852499997},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65414.709615384636},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33997.683024999918},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57746.88778846155},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":123411.90906250002},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49236.018870192311},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7928.1785999999665},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":179456.64692307689},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":366830.29736111115},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":130641.380859375},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":146162.55749999988},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50996.465625000026},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":120069.2012},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70579.709038461486},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31144.921145833374},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":61279.105817307725},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":125462.05129807681},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51130.61358173081},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9691.7259000001177},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":185245.78365384642},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":311895.04701923096},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":180512.01374999993},null,{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":277009.65642473113},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133635.1820388349},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":244169.36759408604},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":163365.83725806454},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":175196.15339080454},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":155531.07133243611},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":198729.5046666667},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":154928.58299731181},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96088.291611111068},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":286190.78709677432},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":483160.36435483873},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":390537.36979166657},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":282045.07196236553},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":137797.63349514562},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":250671.31043010758},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":168629.54602150529},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":175212.87705357149},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":159228.01227456264},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":200834.9175416666},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":156846.61061827964},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":97932.353222222286},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":292056.68247311842},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":490706.22491935495},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":396596.96666666656},null,{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":240727.33533653847},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":120979.55624999998},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":202628.15852499995},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":149110.34961538465},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":164228.6330249999},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":137314.92778846156},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":190504.25906250003},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":148049.2188701923},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66477.378599999967},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":257058.56692307684},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":440722.99736111111},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":319647.380859375},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":268103.3874999999},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":125038.96562500001},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":208844.90119999999},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":154275.34903846149},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":161375.87114583337},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":140847.14581730773},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":192554.40129807682},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":149943.81358173082},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68240.925900000118},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":262847.7036538464},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":385787.74701923097},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":369518.01374999993},null,{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":357411.1503047428},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":384163.14252545941},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":283633.89926840551},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":524140.23871814605},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":302224.26674381871},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":262227.07368109812},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":517112.17296524596},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":831753.2705181588},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1072154.973753216},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1081781.5055040864},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":985498.74862626649},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":801434.92731365038},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":389290.31704494485},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":301012.23059040296},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":386404.101456595},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":351507.92385968904},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":304325.71072204324},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":263927.41216970299},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":518742.7539773953},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":833784.95701992756},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1074953.9924959959},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1084746.1982534488},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":988289.04768448963},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":804172.90826453199},null,{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":277009.65642473113},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133635.1820388349},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":244169.36759408604},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":163365.83725806454},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":175196.15339080454},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":155531.07133243611},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":198729.5046666667},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":154928.58299731181},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96088.291611111068},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":286190.78709677432},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":483160.36435483873},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":390537.36979166657},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":282045.07196236553},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":137797.63349514562},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":250671.31043010758},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":168629.54602150529},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":175212.87705357149},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":159228.01227456264},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":200834.9175416666},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":156846.61061827964},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":97932.353222222286},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":292056.68247311842},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":490706.22491935495},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":396596.96666666656}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2342.7973798077051},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29435.918750000008},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30532.781824999965},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26123.305576923016},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24160.437099999988},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26023.710432692333},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7229.4724759615692},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11826.79375000001},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7812.0599000000038},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24484.185384615375},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56267.390277777828},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16290.615234375018},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5131.1816203703929},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29435.918749999983},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30532.781825000013},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26123.305576923056},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23359.630156250048},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26023.710432692333},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7229.4724759615692},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11826.79375000001},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7812.0598999999893},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24484.185384615332},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52242.71567307692},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20020.400624999984},null,{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93712.407688172083},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102774.16262135925},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":165090.20526881717},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119820.27510752685},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":122784.35356321842},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88772.138519515487},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47939.128097222259},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41145.254637096768},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30218.517777777779},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96251.345483870988},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":125205.88443548389},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107905.62291666666},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93712.42162634409},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102774.16262135921},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":165090.20526881726},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119820.27510752685},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":122495.35635416674},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88772.138519515487},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47939.128097222245},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41145.254637096776},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30218.517777777764},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96251.345483870915},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":125205.88443548389},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107905.60520833332},null,{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":63297.657379807701},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79590.918750000012},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124731.43182499998},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85060.385576923029},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93063.157099999982},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66188.730432692333},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35922.582475961572},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30537.943750000009},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19005.859899999999},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60023.545384615383},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85451.510277777823},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66449.115234375015},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66086.041620370394},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79590.918749999983},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124731.43182500002},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85060.385576923058},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":92262.350156250046},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66188.730432692333},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35922.582475961572},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30537.943750000009},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19005.859899999989},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60023.54538461534},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":81426.835673076916},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70178.90062499998},null,{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":194248.41287513127},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":283154.31661777338},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":211173.32060016738},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":195661.00177335684},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":261825.96819147855},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":242398.5109985983},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":209167.79315206935},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":172623.59517390016},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":188624.21633589981},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":183906.8669905909},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":172946.22350250723},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":155114.46858354853},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":203229.68796878774},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":196995.11351056988},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":261076.075319581},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":230888.52738342687},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":261869.56661426328},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":242442.10942138301},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":209211.39157485406},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":172667.1935966849},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":188667.81475868454},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":183950.46541337564},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":172989.82192529197},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":155158.06700633327},null,{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93712.407688172083},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102774.16262135925},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":165090.20526881717},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119820.27510752685},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":122784.35356321842},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88772.138519515487},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47939.128097222259},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41145.254637096768},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30218.517777777779},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96251.345483870988},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":125205.88443548389},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107905.62291666666},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93712.42162634409},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102774.16262135921},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":165090.20526881726},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119820.27510752685},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":122495.35635416674},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88772.138519515487},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47939.128097222245},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41145.254637096776},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30218.517777777764},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96251.345483870915},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":125205.88443548389},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107905.60520833332}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9475.8343750000167},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17755.742549999999},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":42596.477974999914},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13082.349375000033},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6880.0264423076924},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19805.401799999971},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34458.78076923074},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85919.221111111125},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65600.576171874971},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8610.6125000000011},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15872.97465000006},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41054.332395833306},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12187.292451923093},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6468.5048076922958},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19659.727199999979},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33880.363653846216},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":82580.381826923011},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":67453.301250000019},null,{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65948.056814516138},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83886.844660194198},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":128543.49607526879},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75104.736021505349},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":145033.57777298844},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70409.558923283999},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32960.141375000007},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32755.502419354834},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48165.145222222207},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":147145.39215053755},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212028.65814516129},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":155322.19999999998},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65553.913185483863},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83542.050970873781},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":126961.20841397856},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73757.953440860205},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":143979.99543154761},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69658.542799461662},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32534.676791666661},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32420.867338709682},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48094.733999999989},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":146844.62612903232},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":211728.48967741925},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":155107.62812499999},null,{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36391.570625},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59237.08437500002},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83058.772549999994},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40856.637500000004},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":113444.73797499991},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49003.029375000035},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20706.884903846152},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21613.526442307695},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36846.36179999997},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106443.50076923074},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":164738.10111111111},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":115720.82617187497},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37154.725810185191},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58371.862500000003},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":81176.004650000061},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39272.173461538448},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111902.59239583332},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48107.972451923095},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20198.276177884611},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21202.004807692298},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36700.687199999978},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":105865.08365384622},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":161399.261826923},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":117573.55125000003},null,{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":175326.69738655403},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":271888.48417019652},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":220119.71695559606},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":291830.40275193664},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":272263.43060614524},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":233661.38707253634},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":187473.21797438266},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":193629.31527158798},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":255652.43152515925},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":260631.37140717663},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":273553.94392057363},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":211208.19933839521},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":183732.47329945196},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":224401.08207305757},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":273056.92190082755},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":255364.68193478003},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":271966.96133120905},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":233295.16032114453},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":186958.7565855227},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":194998.30574702879},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":257239.41411452382},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":262157.31620464253},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":275027.57061069779},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":212673.10634396246},null,{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65948.056814516138},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83886.844660194198},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":128543.49607526879},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75104.736021505349},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":145033.57777298844},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70409.558923283999},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32960.141375000007},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32755.502419354834},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48165.145222222207},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":147145.39215053755},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212028.65814516129},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":155322.19999999998},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65553.913185483863},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83542.050970873781},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":126961.20841397856},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73757.953440860205},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":143979.99543154761},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69658.542799461662},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32534.676791666661},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32420.867338709682},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48094.733999999989},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":146844.62612903232},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":211728.48967741925},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":155107.62812499999}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60799.185360577168},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":395667.80312500015},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":523390.02722500003},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":271520.76298076945},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":330413.73604999983},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":129408.55499999998},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":82266.750600961634},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":112231.07463942315},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":116652.00600000011},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":340509.50096153852},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":469833.94986111141},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":301767.76367187517},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":110808.25092592581},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":408037.10937499988},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":542279.56802500004},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":287415.25173076941},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":323133.63763020822},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":140272.9348557691},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88551.642716346236},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118012.03257211547},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":121894.51650000001},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":357907.11115384632},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":431266.45355769258},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":365139.02625000023},null,{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":665543.12939516141},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":978702.39077669906},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1399815.5442741937},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":915292.85473118292},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1102346.8931465517},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":544348.03243606992},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":305058.13701388892},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":247397.5255376345},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":213021.78083333341},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":608947.53935483878},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":763604.29024193576},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":702085.58541666681},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":681450.38881720416},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":991789.12621359213},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1420340.9564919358},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":931909.27801075287},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1103517.7177976188},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":556017.12403768499},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":311672.25006944453},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":253456.71404569902},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":218814.57233333337},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":627477.22021505388},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":787426.21209677414},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":721121.03437500016},null,{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":570059.51536057715},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":925384.05312500009},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1223218.3772249999},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":841065.20298076945},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1043006.0160499997},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":477185.35499999998},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":279920.06060096162},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":227784.37463942316},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":174848.12600000013},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":519269.34096153855},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":649150.00986111152},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":575956.51367187523},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":620068.58092592575},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":937753.359375},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1242107.918025},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":856959.69173076935},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1035725.9176302082},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":488049.73485576914},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":286204.95271634619},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":233565.33257211547},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":180090.63650000002},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":536666.95115384634},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":610582.51355769252},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":639327.77625000011},null,{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":569569.79525984533},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1693275.544113738},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1004010.638940667},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2027309.2201213033},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":994044.03949207545},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1074613.9247982753},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":872273.64465429622},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":686448.44706117664},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":779618.27655216632},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":916717.87684106035},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":944577.26900050929},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":816607.17844274011},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":627590.5763017775},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":937575.36230128002},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1109693.2157708772},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1462700.9253743612},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1016758.8177629252},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1081144.9685314293},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":878490.77974340017},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":689003.3146363626},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":784876.24634000612},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":922272.31590383628},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":951273.98674024537},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":824010.1906315888},null,{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":665543.12939516141},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":978702.39077669906},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1399815.5442741937},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":915292.85473118292},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1102346.8931465517},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":544348.03243606992},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":305058.13701388892},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":247397.5255376345},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":213021.78083333341},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":608947.53935483878},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":763604.29024193576},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":702085.58541666681},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":681450.38881720416},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":991789.12621359213},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1420340.9564919358},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":931909.27801075287},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1103517.7177976188},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":556017.12403768499},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":311672.25006944453},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":253456.71404569902},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":218814.57233333337},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":627477.22021505388},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":787426.21209677414},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":721121.03437500016}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68653.484375000218},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":153816.58727500011},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66750.270576922776},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":151838.49432499986},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":177666.16153846134},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98192.29177884612},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41527.80276442309},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51617.715799999954},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36623.569038461479},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":132822.79013888884},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96398.73242187468},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66836.503125000076},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":150505.44112500004},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64206.987692307448},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":148983.89825520833},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":176014.5998076924},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":97295.440408653754},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40848.19387019227},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50957.058499999919},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34509.772307692227},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":128371.86822115368},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":95542.507499999963},null,{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":360995.97978494631},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":494290.20631067967},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":732889.30384408589},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":551461.26564516115},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":754503.41211206908},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":486752.2778196499},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":275161.77133333322},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":167633.42883064513},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":103876.07133333327},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133927.72892473114},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":226589.76346774161},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":383606.62916666636},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":359046.16889784957},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":492549.46601941757},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":729736.89470430126},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":549030.19166666665},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":752219.59680059517},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":485168.29211305518},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":274297.37373611104},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":166982.02392473113},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":103241.84761111102},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":131899.10075268807},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":223944.12024193528},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":381453.73854166659},null,{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":285792.48862980754},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":433432.23437500023},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":606532.48727500008},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":461868.27057692281},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":671800.45432499994},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":432936.16153846134},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":249308.45177884612},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":145160.00276442309},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":82847.835799999957},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66086.689038461467},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":132822.79013888884},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":308227.23242187471},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":285172.38349537033},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":431615.2531250001},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":603221.34112500015},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":459324.98769230745},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":668945.85825520835},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":431284.5998076924},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":248411.60040865376},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":144480.39387019226},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":82187.178499999922},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":63972.892307692229},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":128371.86822115368},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":307371.00749999995},null,{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1307691.0930054961},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1897307.4430617648},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1556088.7469792746},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1722172.5787354636},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2027954.4767785172},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1803047.6530011566},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1507354.4299904921},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1243217.7453914222},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1158322.8965449764},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1207711.1898755298},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1241927.2320769939},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1265566.2969108801},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1503875.2758522697},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1680152.4188555311},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1896313.3990222728},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2026105.9036524445},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2027954.4767785172},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1803047.6530011566},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1507354.4299904921},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1243217.7453914222},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1158322.8965449764},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1207711.1898755298},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1241927.2320769939},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1265566.2969108801},null,{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":360995.97978494631},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":494290.20631067967},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":732889.30384408589},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":551461.26564516115},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":754503.41211206908},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":486752.2778196499},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":275161.77133333322},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":167633.42883064513},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":103876.07133333327},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133927.72892473114},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":226589.76346774161},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":383606.62916666636},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":359046.16889784957},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":492549.46601941757},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":729736.89470430126},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":549030.19166666665},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":752219.59680059517},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":485168.29211305518},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":274297.37373611104},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":166982.02392473113},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":103241.84761111102},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":131899.10075268807},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":223944.12024193528},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":381453.73854166659}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":901.2427403846151},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2937.4982000000009},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1883.1373076923082},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":643.50375000000099},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":540.67197115384647},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":321.02019230769184},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":589.44083333333367},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":902.50206018518566},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2937.4982000000009},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1883.1373076923082},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":642.59291666666775},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":540.67197115384647},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":321.02019230769184},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":574.71850961538428},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2893.1881854838707},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2270.4247572815543},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5378.4966397849466},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3883.357150537634},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2923.7592959770118},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1989.9173620457609},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1111.0316944444444},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":737.74744623655909},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":466.7047222222223},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1449.6649462365588},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2082.4853225806446},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1393.2562500000001},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2893.1881854838707},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2270.4247572815543},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5378.4966397849466},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3883.357150537634},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2921.9858630952385},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1989.9173620457609},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1111.0316944444444},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":737.74744623655909},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":466.7047222222223},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1449.6649462365588},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2082.5062096774186},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1393.2562500000001},null,{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2726.3627403846149},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2208.6093750000005},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5227.1882000000014},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3856.0173076923079},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2873.2237500000006},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1957.9919711538464},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1071.1122355769232},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":679.40949519230765},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":356.17430000000013},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":985.42019230769188},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1537.3808333333336},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1070.4687499999995},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2727.6220601851855},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2208.6093750000005},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5227.1882000000014},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3856.0173076923079},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2872.3129166666677},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1957.9919711538464},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1071.1122355769232},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":679.40949519230765},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":356.17430000000013},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":985.42019230769188},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1522.6585096153842},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1078.4268750000001},null,{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3636.1084602473284},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":8414.4955974548484},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4778.3871372075209},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":8266.2609599867319},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6975.7476455584247},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5920.6658141677126},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4656.3115534102481},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4141.8501645503138},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4272.6454329045346},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4534.2359696129761},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4464.4784931573913},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3888.9793123988215},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4447.0391240434956},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6391.5287802429057},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":9356.2215296052364},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":9530.6152207441974},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7028.0657529001128},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5972.9839215094007},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4708.6296607519362},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4185.4485873350541},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4324.9635402462227},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4595.2737615116121},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4516.7966004990794},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3941.2974197405097},null,{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2893.1881854838707},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2270.4247572815543},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5378.4966397849466},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3883.357150537634},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2923.7592959770118},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1989.9173620457609},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1111.0316944444444},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":737.74744623655909},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":466.7047222222223},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1449.6649462365588},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2082.4853225806446},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1393.2562500000001},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2893.1881854838707},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2270.4247572815543},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5378.4966397849466},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3883.357150537634},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2921.9858630952385},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1989.9173620457609},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1111.0316944444444},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":737.74744623655909},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":466.7047222222223},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1449.6649462365588},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2082.5062096774186},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1393.2562500000001}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6754.6524499999068},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3378.5100961538405},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18495.199500000017},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16592.183653846176},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6628.3555528846227},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17051.891900000002},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13829.102692307628},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37812.7409722222},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6754.6524499999068},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3378.5100961538405},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18298.698593750029},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16592.183653846176},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6628.3555528846227},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17051.891900000002},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13829.102692307628},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37229.768221153856},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72292.520810587244},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69523.531553398061},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124661.69188172034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88888.663490488034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106797.31267241381},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74378.754521171984},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37173.447167735038},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6015.9488316790621},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57766.108222222218},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":170108.54916459878},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":221068.75144265234},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22581.826041666671},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72286.058025686958},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69523.531553398061},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124661.69188172034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88888.663490488034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106638.12211309525},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74378.754521171984},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37173.447167735038},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6015.9488316790621},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57766.108222222218},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":170108.54916459878},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":221074.41952233249},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22568.544791666682},null,{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47986.551802884598},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47627.759375000023},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85340.56244999991},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58597.47009615384},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79878.079500000007},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56703.86365384618},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27232.285552884619},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48196.651899999997},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":129144.78269230762},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":172140.50097222219},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48178.611921296244},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47627.759375000023},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85340.56244999991},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58597.47009615384},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79681.578593750019},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56703.86365384618},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27232.285552884619},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48196.651899999997},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":129144.78269230762},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":171557.52822115386},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":168106.79857340106},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":241631.17875758684},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":240576.09692619616},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":243427.43377631815},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":248371.49492010768},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":231952.32889937455},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":171960.89914757211},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":214303.68735611171},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":281358.06159904203},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":312574.53231291607},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":292676.2121539606},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":256611.59682642357},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":195844.11514905273},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":243514.63062188763},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":261965.48314438967},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":273231.3155919665},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":248371.49492010768},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":231952.32889937455},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":171960.89914757211},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":214303.68735611171},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":281358.06159904203},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":312574.53231291607},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":292676.2121539606},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":256611.59682642357},null,{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72292.520810587244},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69523.531553398061},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124661.69188172034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88888.663490488034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106797.31267241381},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74378.754521171984},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37173.447167735038},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6015.9488316790621},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57766.108222222218},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":170108.54916459878},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":221068.75144265234},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22581.826041666671},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72286.058025686958},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69523.531553398061},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124661.69188172034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88888.663490488034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106638.12211309525},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74378.754521171984},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37173.447167735038},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6015.9488316790621},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57766.108222222218},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":170108.54916459878},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":221074.41952233249},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22568.544791666682}]
[null,10061,"Blaine, City of",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6617.5806009615335},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7988.0718749999969},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16637.811450000005},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14837.823269230765},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6082.8182499999994},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10158.870432692303},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3874.5568028846083},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3239.8735576923077},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4969.3875999999937},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14279.837692307712},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24368.338750000014},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13925.822265625007},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6914.485555555566},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8242.2812500000018},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16944.074224999982},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14973.271153846174},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12817.332057291673},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10256.611586538476},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3925.3846634615365},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3272.6129807692359},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5002.4839999999958},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14386.931538461562},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24410.35153846156},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14112.62437500001},null,{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28947.381102150543},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31675.194174757278},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44787.984233870986},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38623.138548387105},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30003.666609195421},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23469.446164199191},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12364.622222222219},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8625.1541666666672},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9533.3378333333276},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29876.519032258093},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39382.495645161303},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28794.564583333347},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29284.364287634413},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32018.313106796129},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45222.781290322593},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38810.259677419373},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37080.350297619043},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23596.340188425303},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12433.342597222218},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8674.507930107533},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9580.4474999999984},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30029.240107526897},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39556.255403225819},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28915.122916666678},null,{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19994.880600961533},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23370.571874999994},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31420.37145000001},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27900.023269230765},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21231.798249999996},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17908.410432692304},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9168.4068028846086},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5594.0735576923071},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6711.5075999999935},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20295.677692307712},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27414.178750000017},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17865.572265625004},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20291.785555555562},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23624.78125},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31726.634224999983},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28035.471153846174},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27966.31205729167},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18006.151586538475},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9219.2346634615369},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5626.8129807692358},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6744.6039999999957},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20402.771538461562},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27456.19153846156},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18052.37437500001},null,{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":94948.645140607099},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":115596.85817146003},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":105944.16736691857},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":150667.42945950502},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":118038.3698474055},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":118692.34618917659},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":101069.86369958462},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":90117.939896057898},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":92472.254726433865},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":100415.88735781351},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":95811.893911744948},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":94381.86564440548},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":95288.71283832808},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":120671.7145836038},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":122895.23414562554},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":136855.44912129935},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":125528.57888182385},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":117288.47697550796},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":99674.714170472944},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":88094.973078845942},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":91216.620150233342},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":98279.564641361256},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":92751.284632256196},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":92018.831129472572},null,{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28947.381102150543},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31675.194174757278},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44787.984233870986},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38623.138548387105},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30003.666609195421},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23469.446164199191},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12364.622222222219},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8625.1541666666672},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9533.3378333333276},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29876.519032258093},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39382.495645161303},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28794.564583333347},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29284.364287634413},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32018.313106796129},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45222.781290322593},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38810.259677419373},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37080.350297619043},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23596.340188425303},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12433.342597222218},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8674.507930107533},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9580.4474999999984},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30029.240107526897},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39556.255403225819},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28915.122916666678}]
[null,10072,"Ellensburg, City of",{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26925.41540000002},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34913.399038461532},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20968.65850000002},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7155.4913942307594},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10677.45009615384},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9942.7197115384479},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13135.545999999991},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39051.968461538447},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":90215.815277777787},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24689.279296874985},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6401.2185648147988},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27997.284899999926},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34847.577307692263},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8155.1747135416445},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7185.0921634615152},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10746.285480769226},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10017.076562500013},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13292.317399999976},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39223.992307692279},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75718.239086538422},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38260.837500000045},null,{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75286.255752688157},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":67196.711165048546},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":109467.28139784951},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98104.928548387121},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87611.723491379293},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58189.755666218036},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32808.456944444435},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29720.681317204297},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44849.916944444434},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":156999.47354838706},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":196636.60145161292},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":108787.72812500001},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75976.404341397836},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":67846.067961165056},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":110662.75283602145},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98168.657258064501},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77934.868630952376},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58330.525679676968},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32920.74513888888},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29835.390591397871},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45063.370833333327},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":157351.95301075268},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":197293.9183870967},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":109529.35312500004},null,{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":42539.509879807687},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47852.612499999996},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71460.555400000012},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77146.039038461531},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":62415.218500000017},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38641.33139423075},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24738.270096153836},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21934.919711538449},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33571.505999999994},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":128975.48846153845},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":161171.4552777778},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70168.529296875},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54009.888564814792},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48431.51249999999},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72532.424899999925},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77080.217307692263},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49601.734713541642},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38670.932163461512},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24807.105480769224},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22009.276562500017},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33728.277399999977},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":129147.51230769226},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":146673.87908653842},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83740.087500000038},null,{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":238683.9253773384},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":279143.26172157726},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":261529.49891654224},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":399736.49914416851},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":288438.44545928389},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":262732.81538540107},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":232414.4721808928},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":220302.83033129197},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":254850.22054592008},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":283956.52759701258},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":290060.30678687623},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":261468.46112464363},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":254030.57019756697},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":308450.12151747959},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":335385.22711389203},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":385715.2463765961},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":315844.41402177152},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":299285.73304812721},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":272429.1046127273},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":246653.71706238893},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":284322.75434840441},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":311868.23786380322},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":320029.86260910658},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":286868.9022390332},null,{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75286.255752688157},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":67196.711165048546},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":109467.28139784951},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98104.928548387121},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87611.723491379293},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58189.755666218036},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32808.456944444435},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29720.681317204297},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44849.916944444434},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":156999.47354838706},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":196636.60145161292},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":108787.72812500001},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75976.404341397836},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":67846.067961165056},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":110662.75283602145},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98168.657258064501},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77934.868630952376},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58330.525679676968},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32920.74513888888},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29835.390591397871},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45063.370833333327},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":157351.95301075268},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":197293.9183870967},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":109529.35312500004}]
[null,10086,"Plummer, City of",{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5482.4893750000037},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4769.5812500000011},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8543.6903500000026},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9333.2921153846219},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7297.5784500000091},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5637.2063942307695},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5220.9786298076924},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2221.3052884615404},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1732.5073000000023},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6164.081346153841},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9817.2870833333254},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7397.0253906250018},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5700.7154629629586},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4804.778124999998},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8600.7317499999936},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9378.1895192307693},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7321.0506250000044},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5672.2657211538444},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5238.7199278846156},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2236.7159855769241},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1744.3316000000009},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6189.6932692307719},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9579.2519711538498},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7685.9549999999999},null,{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22128.869153225805},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19605.655339805824},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31744.036545698924},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26429.347849462367},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24026.888204022984},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17527.825518169579},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11659.796916666666},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8461.2079301075264},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6117.3481111111114},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17689.66623655914},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22961.728548387098},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24763.457291666673},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22176.830403225806},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19646.480582524269},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31811.076532258077},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26482.032580645162},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24084.873065476193},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17567.402341857327},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11679.818055555557},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8478.9988575268835},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6131.8819444444443},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17724.168924731184},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23020.63016129033},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24812.119791666668},null,{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18673.129375},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16783.331249999999},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26740.700349999999},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22547.252115384625},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20741.47845000001},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15276.50639423077},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10519.258629807691},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7265.4552884615405},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4758.9073000000026},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13230.881346153839},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17214.327083333323},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19879.275390625},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18891.355462962958},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16818.528124999997},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26797.741749999997},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22592.14951923077},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20764.950625000005},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15311.565721153844},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10536.999927884615},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7280.8659855769247},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4770.731600000001},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13256.493269230772},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16976.291971153849},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20168.205000000002},null,{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":26682.234744260972},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":55021.209554342066},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":37320.249903737575},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":60427.413979649849},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":51943.160905739416},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":50731.124752323638},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":41636.493759426849},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":32890.650148807967},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":32925.528887035762},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":34372.996523489135},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":30902.56206982382},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":28905.754306282721},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":37241.772742725036},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":45935.298246002218},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":56041.412647504985},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":58404.447162437908},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":52039.077435865845},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":50827.041282450067},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":41714.970920439373},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":32951.687940706608},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":32986.566678934396},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":34434.034315387769},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":30954.880177165505},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":28966.792098181355},null,{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22128.869153225805},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19605.655339805824},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31744.036545698924},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26429.347849462367},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24026.888204022984},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17527.825518169579},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11659.796916666666},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8461.2079301075264},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6117.3481111111114},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17689.66623655914},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22961.728548387098},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24763.457291666673},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22176.830403225806},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19646.480582524269},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31811.076532258077},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26482.032580645162},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24084.873065476193},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17567.402341857327},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11679.818055555557},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8478.9988575268835},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6131.8819444444443},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17724.168924731184},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23020.63016129033},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24812.119791666668}]
[null,10105,"Clatskanie PUD",{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3.6841640849161195E-11},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1.4033219031261979E-11},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":276924.83273988974},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":285758.77331272967},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":306952.8266514439},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":300279.93911554298},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":296023.09706677846},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":304025.01866126369},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":296498.63617853209},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":223541.73245268219},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":289603.31905810133},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":266915.50143603835},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":270251.94520398875},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":275812.684817239},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":269780.12636895303},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":278386.14981761546},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":299033.39308365813},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":292532.66714705754},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":298685.13990848337},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":296181.12302264618},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":288848.92244964949},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":217774.31887614261},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":282131.50564849551},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":260029.03746405049},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":263279.40043235163},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":268696.6720461857},null,{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3.6841640849161195E-11},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1.4033219031261979E-11},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0}]
[null,10123,"Cowlitz County PUD #1",{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2129028.4905246045},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2276352.4378411178},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2359887.0015453435},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2334236.0558763715},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2166178.1359762116},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2157579.4085168452},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2173490.1296841512},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2077726.5991866603},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2067466.2209190733},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2103377.5448556324},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2103377.5448556324},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2120478.1753016077},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2291557.5309739858},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2450128.1196103017},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2540039.6728868196},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2512430.5460076178},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2414812.5616847137},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2322288.0127089801},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2339413.3508979375},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2236339.2772155735},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2225295.626463891},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2263948.4040947752},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2263948.4040947752},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2282354.4886809099},null,{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0}]
[null,10173,"Fall River Elec Coop",{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49260.64091346151},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49673.618749999951},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":94775.223399999959},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":126989.97461538458},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64781.235600000044},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50756.783365384676},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32391.734038461527},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5070.6795673076749},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32178.139800000004},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":116345.9065384615},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133569.17777777766},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56355.398437500015},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65301.594328703686},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51712.521874999977},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":97858.070050000068},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":129769.9655769232},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54807.346458333253},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52575.911826923031},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33411.911923076914},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6036.3216346153531},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32909.316100000011},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119348.39634615382},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":109424.94735576939},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78794.840624999997},null,{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":163326.64869933826},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":161298.99271844659},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":296023.18643817207},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":226031.64301902396},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":232826.83977011495},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":154689.91314887677},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74311.467587606821},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57566.016413358127},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":92498.159944444444},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184733.3575351531},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":315586.28054659488},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":173025.57500000001},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":166158.46199074073},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":163514.64805825241},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":299653.22623655928},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":228981.91511579824},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":226472.8855059522},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":156769.95777875555},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75434.374143162378},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58633.928644540931},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93470.962166666664},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":188048.40828784113},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":319862.40517990082},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":176268.74999999997},null,{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":132096.20091346151},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":149817.36874999997},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":249965.32339999996},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212691.01461538457},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":218293.08560000005},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":137533.34336538467},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68779.754038461528},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52032.229567307673},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73670.859800000006},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":151462.46653846148},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":270647.51777777763},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":121036.14843750001},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":148137.15432870368},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":151856.27187499998},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":253048.17005000007},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":215471.00557692317},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":208319.19645833323},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":139352.47182692305},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69799.931923076918},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52997.871634615352},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74402.036100000012},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":154464.95634615383},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":246503.28735576937},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":143475.59062499998},null,{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":253315.55606389718},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":470592.65585392824},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":375574.25323686551},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":616490.41786078271},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":430516.98563019506},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":382907.5079492589},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":230836.20927608514},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":181613.5899521136},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":418012.95797553164},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":479303.62072631926},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":267833.83085121569},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":229798.56681380831},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":306627.70744507748},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":368982.17171181279},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":506639.83181235142},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":498286.37400679523},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":496821.46700122789},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":385523.41331634321},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":224139.49153634915},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":179111.0404842695},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":415850.47620540846},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":476713.87441290572},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":265252.80422235909},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":227287.29766140736},null,{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":163326.64869933826},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":161298.99271844659},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":296023.18643817207},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":226031.64301902396},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":232826.83977011495},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":154689.91314887677},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74311.467587606821},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57566.016413358127},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":92498.159944444444},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184733.3575351531},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":315586.28054659488},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":173025.57500000001},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":166158.46199074073},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":163514.64805825241},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":299653.22623655928},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":228981.91511579824},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":226472.8855059522},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":156769.95777875555},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75434.374143162378},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58633.928644540931},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93470.962166666664},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":188048.40828784113},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":319862.40517990082},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":176268.74999999997}]
[null,10202,"Hood River Elec Coop",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25875.892067307708},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14973.328125000022},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3430.3841000000552},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40723.868400000028},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19768.478076923071},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":502.86538461537691},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6537.4605000000138},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18553.776538461538},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32491.765833333317},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33078.248046875029},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24778.442870370385},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13697.490624999982},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1199.7440000000165},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38933.798541666707},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18734.191298076912},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":80.148918269249407},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6626.6035000000029},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18851.94346153846},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32407.175769230776},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34092.958125000026},null,{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77661.403897849479},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58460.679611650492},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60713.427526881722},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48174.999784946267},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":105268.29047413796},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":61797.430820995964},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36410.409958333337},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23553.319086021504},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18511.011166666674},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59349.13741935484},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98459.330403225787},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75459.670833333352},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":76371.844220430125},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57293.543689320395},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58665.999341397903},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46503.862258064553},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":103659.59952380956},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60851.330390309544},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35917.744736111112},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23179.168077957002},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18649.73194444444},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59815.613763440844},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":99273.780967741957},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":76097.507291666698},null,{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60221.332067307703},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44373.328125000022},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37106.23410000006},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28680.32086538463},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88914.238400000031},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50598.998076923075},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30100.412379807691},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17555.015384615377},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12415.660500000015},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38485.776538461534},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68995.225833333316},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50520.248046875029},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59123.882870370377},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43097.490624999977},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34875.594000000019},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26857.741634615388},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87124.168541666702},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49564.711298076916},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29557.300769230773},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17132.298918269251},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12504.803500000002},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38783.94346153846},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68910.635769230779},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51534.958125000034},null,{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":118849.30051120164},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":199366.86771005977},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":152908.38839064067},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":252670.29940668307},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":194030.42076120756},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":170775.02204782717},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":127507.94727625106},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":92855.920846939582},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":94364.426275291597},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":100668.758209965},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":129888.42116029786},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":148984.53034001405},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":147772.49418659825},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":155018.55205342211},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":167095.31516479512},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":176556.17290908372},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":194492.5640427258},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":171071.49132276341},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":127507.94727625106},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":92611.769679345016},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":94364.426275291582},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":100729.79600186364},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":130211.04948890493},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":149472.83267520313},null,{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77661.403897849479},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58460.679611650492},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60713.427526881722},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48174.999784946267},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":105268.29047413796},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":61797.430820995964},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36410.409958333337},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23553.319086021504},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18511.011166666674},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59349.13741935484},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98459.330403225787},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75459.670833333352},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":76371.844220430125},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57293.543689320395},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58665.999341397903},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46503.862258064553},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":103659.59952380956},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60851.330390309544},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35917.744736111112},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23179.168077957002},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18649.73194444444},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59815.613763440844},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":99273.780967741957},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":76097.507291666698}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B72,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7170.3315144230792},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7656.2937500000062},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3211.8593000000155},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10264.776442307691},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16023.188724999993},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8057.4539423076922},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3029.7153365384593},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6181.3891826923073},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3840.6180000000027},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19090.639615384629},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17587.610833333321},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12896.658203124987},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9714.7936342592693},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7789.8843749999924},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3391.1179249999959},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10452.782692307694},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12482.259244791667},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8162.9982692307713},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3086.283028846156},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6221.4968750000044},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3869.3688000000002},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19219.599423076932},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13976.623701923074},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15856.505625000002},null,{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38345.34692204302},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32664.648058252431},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45929.499731182797},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39698.688010752696},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51825.929841954006},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30729.347321668913},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13728.649986111106},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13379.88172043011},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10226.844722222224},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39911.410752688193},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48771.914032258057},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33147.042708333327},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38498.736505376342},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32816.298543689314},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46152.558413978484},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39903.220161290308},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48990.309375000004},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30854.928613728138},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13792.085125},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13427.456922043013},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10268.614000000001},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40077.705591397862},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48977.86080645163},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33281.39583333335},null,{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30959.111514423079},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28087.543750000004},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34209.709300000017},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35272.656442307692},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47545.308724999988},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25850.153942307694},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11965.025336538458},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11648.189182692306},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7258.8980000000029},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31339.759615384628},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37338.950833333321},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24167.658203124985},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33503.573634259272},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28221.134374999991},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34388.967924999997},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35460.662692307691},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44004.379244791664},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25955.698269230772},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12021.593028846155},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11688.296875000004},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7287.6487999999999},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31468.719423076935},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33727.963701923072},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27127.505625000002},null,{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":65231.960170528211},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":130115.13295877851},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":96125.802555795075},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":186444.2951966628},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":102604.52818160747},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":91617.725639852957},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":74849.772236841891},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":53783.014347255448},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":57924.864511805761},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":70803.838602417993},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":66069.049887995221},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":55971.655171049402},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":73707.493559881696},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":83682.812693030239},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":118151.72574664581},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":118622.588712721},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":102604.52818160747},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":91617.725639852957},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":74849.772236841891},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":53783.014347255448},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":57924.864511805761},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":70803.838602417993},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":66069.049887995221},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":55971.655171049402},null,{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38345.34692204302},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32664.648058252431},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45929.499731182797},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39698.688010752696},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51825.929841954006},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30729.347321668913},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13728.649986111106},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13379.88172043011},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10226.844722222224},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39911.410752688193},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48771.914032258057},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33147.042708333327},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38498.736505376342},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32816.298543689314},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46152.558413978484},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39903.220161290308},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48990.309375000004},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30854.928613728138},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13792.085125},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13427.456922043013},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10268.614000000001},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40077.705591397862},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48977.86080645163},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33281.39583333335}]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+VLOOKUP($B81,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7153.0564903846662},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25766.51875000001},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45206.012475000054},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87231.155025000015},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10255.347692307718},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12591.731899038468},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4062.8788461538552},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1918.4659999999967},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20525.720384615379},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36673.932361111132},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7413.4937962962831},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25964.815624999999},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45405.824750000058},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87464.393255208342},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10393.643365384631},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12680.353197115399},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4105.7401442307755},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1804.6073999999994},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20159.864807692298},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35807.260528846149},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77268.91891129037},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87438.932038834973},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":131661.53034946241},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70371.342204301109},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":171005.45633620693},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64879.223418573391},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37177.821319444447},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24167.958198924742},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16120.57011111111},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56574.650430107511},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78907.002661290317},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66419},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77507.888870967712},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87731.225728155332},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":132040.40975806452},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70488.382150537655},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":171664.51436011904},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65080.307321668923},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37299.037194444449},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24241.50571236559},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16042.657555555554},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56339.837311827949},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78667.636532258082},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66217.921875},null,{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":61605.926490384671},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71529.018750000003},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":101350.28247500004},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48150.70673076922},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":152231.86502500001},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54245.607692307713},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31658.451899038468},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18970.178846153856},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10035.425999999998},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34393.560384615375},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52260.552361111135},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48342.521484374993},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":61866.363796296282},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71727.315625000003},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":101550.09475000006},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48136.531346153854},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":152465.10325520832},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54383.903365384627},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31747.073197115398},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19013.040144230774},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9921.5673999999981},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34027.704807692295},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51393.880528846152},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48303.661875000013},null,{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":125990.72216334208},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":214957.66369788285},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":167662.09466099675},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":427386.61887425079},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":228525.49286849398},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":192085.93110500815},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":144772.92269900817},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":113181.50554918543},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":110399.92617551901},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":141555.35909749434},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":133001.34854712829},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":97337.838709210861},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":141747.19215774717},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":207083.78854295879},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":253856.17650642799},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":252033.76243402588},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":230417.66441735171},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":192766.06650045011},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":146255.2690736893},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":113251.263025641},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":110522.00175931629},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":141834.38900331667},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":134065.15006307597},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":97355.278078324744},null,{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77268.91891129037},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87438.932038834973},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":131661.53034946241},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70371.342204301109},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":171005.45633620693},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64879.223418573391},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37177.821319444447},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24167.958198924742},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16120.57011111111},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56574.650430107511},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78907.002661290317},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66419},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77507.888870967712},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87731.225728155332},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":132040.40975806452},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70488.382150537655},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":171664.51436011904},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65080.307321668923},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37299.037194444449},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24241.50571236559},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16042.657555555554},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56339.837311827949},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78667.636532258082},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66217.921875}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+VLOOKUP($B90,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27307.176418269213},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6249.25},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24921.233674999974},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21419.058269230765},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16054.776425000007},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14069.212644230765},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2878.637427884617},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4847.7514423076873},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8193.7160999999978},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28402.37403846153},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50126.572222222203},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33581.441406249971},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30704.417777777773},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7167.0156250000091},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26501.488000000019},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22978.037884615387},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16696.343515625009},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14614.134230769234},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3101.6602403846155},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5046.7516826923074},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8383.6614999999947},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29013.749807692304},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43641.736586538471},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39122.514375000006},null,{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52726.000174731169},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25873.167475728151},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49127.496061827951},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43123.530645161278},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39139.481982758625},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31280.387160161499},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20535.135791666664},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16078.453763440855},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16339.811666666666},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50052.051182795687},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70654.928467741891},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56853.684374999975},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":53250.549341397847},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26900.279126213602},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50932.932392473136},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44671.290322580644},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40234.143244047627},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31836.36},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20759.989055555554},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16280.514314516129},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16532.906333333329},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50670.095806451602},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71449.974919354834},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57500.90625},null,{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46045.766418269217},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25613},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43225.363674999979},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40876.858269230761},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38636.156425000001},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30787.492644230762},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19677.197427884614},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14217.151442307686},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13648.996099999997},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":42644.694038461537},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":61299.832222222198},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49467.941406249978},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49443.00777777777},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26530.765625000011},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44805.618000000024},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":42435.837884615379},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39277.723515625003},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31332.414230769231},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19900.220240384613},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14416.151682692307},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13838.941499999994},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43256.069807692307},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54814.996586538473},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":55009.014375000006},null,{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":36343.645233359384},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":44069.285750815347},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":33195.839108301152},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":81101.786064173633},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":60697.724200915225},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":52762.811254092529},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":48804.074465238118},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":62005.676884457433},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":98279.564641361241},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":102805.08092641727},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":105037.32017299597},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":91905.47523023223},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":58979.946343196469},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":45211.564427775535},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":59180.499088006269},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":71327.01967583489},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":62110.313099140811},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":52919.765576117585},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":48716.877619668645},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":62005.676884457447},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":98471.3977016141},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":102944.59587932844},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":105176.83512590714},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":92044.990183143396},null,{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52726.000174731169},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25873.167475728151},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49127.496061827951},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43123.530645161278},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39139.481982758625},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31280.387160161499},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20535.135791666664},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16078.453763440855},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16339.811666666666},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50052.051182795687},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70654.928467741891},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56853.684374999975},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":53250.549341397847},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26900.279126213602},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50932.932392473136},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44671.290322580644},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40234.143244047627},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31836.36},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20759.989055555554},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16280.514314516129},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16532.906333333329},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50670.095806451602},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71449.974919354834},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57500.90625}]
[null,10304,"Parkland L & W",{"$f":"+VLOOKUP($B99,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3040.3625000000034},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46560.042750000008},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34492.515192307685},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23345.714899999981},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4435.6759374999956},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8717.4411057692323},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7102.8637999999992},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18504.469230769209},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30201.162638888902},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28745.472656249996},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3609.9000000000156},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47430.325800000006},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35208.528461538495},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21295.937994791653},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4689.9749759615352},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8962.2176682692407},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7349.6706000000013},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19269.545576923083},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24724.999182692311},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35723.555625000001},null,{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44146.651075268797},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58639.757281553393},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106607.2385887097},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85570.63946236558},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":80911.696307471255},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38946.281507402404},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21183.743166666656},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21035.820564516125},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14637.375444444444},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43570.010860215058},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58350.068225806441},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64415.372916666682},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44734.67467741936},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59230.169902912647},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107515.7788844086},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":86306.914408602155},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":80099.285133928555},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39399.840726783303},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21445.685374999997},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21288.551545698927},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14898.391666666666},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44359.221290322588},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59350.852580645158},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65288.553125000006},null,{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30234.158774038464},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48715.362499999996},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":84199.332750000016},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73375.595192307679},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71579.804899999988},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27825.290913461529},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17947.175937499993},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18043.391105769235},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9896.4637999999995},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35440.629230769213},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46968.822638888902},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46047.22265625},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36139.546018518515},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49284.900000000016},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85069.615800000014},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74091.608461538504},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69530.027994791657},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28255.784278846153},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18201.474975961533},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18288.167668269241},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10143.270600000002},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36205.705576923079},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41492.65918269231},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":53025.305625000001},null,{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":129391.39914055182},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":188746.29191969708},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":163005.78310758647},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":250289.82552263627},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":200020.84405183088},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":163302.25238252271},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":132547.92495016701},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":101052.42433047072},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":104113.03360995947},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":121744.2357841084},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":121596.00114664028},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":102744.04313451864},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":119991.57918816184},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":193507.23968779069},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":215681.39751610951},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":207467.45466346448},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":200823.05503107008},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":164034.70588530635},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":133219.340661052},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":101636.64319578625},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":104845.48711274311},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":122598.76487068931},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":122424.37117955033},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":103398.01947628974},null,{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44146.651075268797},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58639.757281553393},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106607.2385887097},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85570.63946236558},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":80911.696307471255},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38946.281507402404},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21183.743166666656},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21035.820564516125},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14637.375444444444},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43570.010860215058},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58350.068225806441},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64415.372916666682},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44734.67467741936},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59230.169902912647},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107515.7788844086},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":86306.914408602155},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":80099.285133928555},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39399.840726783303},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21445.685374999997},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21288.551545698927},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14898.391666666666},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44359.221290322588},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59350.852580645158},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65288.553125000006}]
[null,10349,"Seattle City Light",{"$f":"+VLOOKUP($B108,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":330044.11012228264},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":508780.01529524283},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1090815.4160760085},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":603754.75111086387},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":333047.73639155889},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":374934.63627618883},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58468.727609769187},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31428.983485608594},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":230680.78207968071},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":160741.34794335294},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":833808.99504374736},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":149462.75201720867},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":505117.64462038898},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1082963.3576786343},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":599408.72015682317},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":389158.28073249722},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":372235.72992058162},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58047.849927947216},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31202.74702977718},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":229020.26376893269},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":349857.83878526243},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":529796.45172000094},null,{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4075159.4574959818},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6728088.2643258721},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6834042.4102207692},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7131529.0506179724},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6304271.6807462899},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6418376.145556177},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3107309.0863406886},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1018789.8643739996},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2445095.6744975909},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2796012.1833375236},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5132153.9417840065},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3895979.7076860643},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6679657.2088277517},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6784848.6609352753},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7080193.8918525539},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6519678.5420808913},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6372174.5026672939},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3084941.6243071798},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1011456.270264653},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2427495.0486351568},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2882650.3702542549},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4891402.5229998501},null,{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":330044.11012228264},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":508780.01529524283},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1090815.4160760085},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":603754.75111086387},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":333047.73639155889},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":374934.63627618883},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58468.727609769187},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31428.983485608594},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":230680.78207968071},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":160741.34794335294},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":833808.99504374736},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":149462.75201720867},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":505117.64462038898},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1082963.3576786343},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":599408.72015682317},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":389158.28073249722},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":372235.72992058162},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58047.849927947216},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31202.74702977718},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":229020.26376893269},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":349857.83878526243},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":529796.45172000094}]
[null,10378,"Coulee Dam, City of",{"$f":"+VLOOKUP($B117,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":575.53500000000224},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2282.6125000000011},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10197.556200000005},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11547.779038461538},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8029.5059000000001},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4471.1082692307691},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2927.931826923078},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1237.5084134615379},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1471.7325000000005},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5684.4530769230751},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7307.7929166666645},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6987.5312500000009},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1297.162175925926},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2351.4968749999971},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10370.4211},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11713.479903846153},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7826.1930989583407},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4539.9263942307698},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2953.755745192309},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1236.5778846153846},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1467.4256999999991},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5704.3153846153837},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6321.1938461538475},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7774.8225000000011},null,{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12848.193051075266},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13727.694174757286},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20763.624637096778},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21355.659623655913},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20057.303793103449},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12937.549825033646},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7146.9989861111117},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3422.2343413978492},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3620.9399444444448},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11837.117311827953},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15684.204516129026},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11940.357291666667},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12886.007311827956},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13800.740291262133},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20946.351344086019},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21525.267741935484},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20047.604315476194},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13010.950013458947},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7175.061805555556},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3424.7880376344087},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3622.2386666666666},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11869.087096774194},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15709.791209677418},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11957.357291666667},null,{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10893.685000000001},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12721.362500000001},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17280.866200000004},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20035.499038461538},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19101.5959},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11824.408269230769},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6733.3018269230779},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2939.9584134615384},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2818.0925000000007},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9803.7330769230757},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13244.072916666664},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9422.7812500000018},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11615.312175925927},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12790.246874999997},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17453.731100000001},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20201.199903846151},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18898.283098958338},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11893.226394230769},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6759.1257451923084},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2939.0278846153842},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2813.785699999999},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9823.5953846153843},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12257.473846153847},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10210.0725},null,{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":14596.751948331002},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":27336.211086032072},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":24563.351396922604},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":52518.660086497985},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":33361.513114883164},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":25609.713543756363},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":19593.131199462223},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":14152.048035926653},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":17421.929744782163},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":19680.328045031703},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":18668.844636425732},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":17631.202174148915},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":16262.211698708075},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":24947.017517428318},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":33596.944597920759},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":38671.801010064512},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":33361.513114883164},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":25609.713543756363},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":19593.131199462223},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":14152.048035926653},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":17421.929744782163},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":19680.328045031703},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":18668.844636425732},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":17631.202174148915},null,{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12848.193051075266},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13727.694174757286},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20763.624637096778},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21355.659623655913},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20057.303793103449},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12937.549825033646},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7146.9989861111117},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3422.2343413978492},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3620.9399444444448},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11837.117311827953},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15684.204516129026},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11940.357291666667},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12886.007311827956},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13800.740291262133},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20946.351344086019},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21525.267741935484},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20047.604315476194},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13010.950013458947},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7175.061805555556},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3424.7880376344087},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3622.2386666666666},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11869.087096774194},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15709.791209677418},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11957.357291666667}]
[null,10436,"Vigilante Elec Coop",{"$f":"+VLOOKUP($B126,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25101.532259615382},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3943.7781250000048},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18491.111730769189},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10398.228174999967},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8781.1158173076619},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15062.638942307702},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14887.369591346151},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9749.1111000000019},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37471.434038461608},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74302.891249999928},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58273.908203125015},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33260.57476851852},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4473.7656249999918},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19185.236538461519},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8250.3283333333002},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9254.4167307692369},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15336.617403846143},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15352.178245192301},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10036.764599999999},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38262.412692307662},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57153.654519230709},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72180.523124999963},null,{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73383.137741935483},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49644.199029126241},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75530.344395161243},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64751.370430107512},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74899.536738505674},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48705.388829071315},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26659.438513888883},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46057.568077956988},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35197.2745},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85862.220752688241},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":147626.11499999996},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":131975.78125},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74163.884448924728},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50188.313106796108},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":76353.127499999944},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65452.0365591398},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74209.609092261904},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49225.784576043072},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26946.022597222207},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46529.322311827964},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35563.438722222221},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":86770.558817204306},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":149139.36427419356},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133328.4145833333},null,{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":61043.952259615384},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48096.278125000004},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59082.50464999993},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64170.871730769191},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73147.358174999972},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43642.615817307662},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25322.518942307699},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45361.619591346156},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26906.471100000002},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73445.674038461613},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":137799.33124999993},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":112920.408203125},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69202.994768518518},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48626.265624999993},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59750.665649999995},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64864.996538461528},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70999.458333333299},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44115.916730769233},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25596.497403846141},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45826.428245192306},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27194.124599999996},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74236.65269230766},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":120650.09451923071},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":126827.02312499996},null,{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":101069.86369958462},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":180445.15222148257},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":139201.04426711836},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":312155.98745418253},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":205924.07049688467},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":179163.35859161115},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":141075.7764468622},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":204659.71623612719},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":269098.18511197314},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":321625.5648830281},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":255757.06773984263},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":211713.94104269819},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":157329.2684610133},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":192356.24132627356},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":246871.70917631261},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":244072.69043353232},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":213937.46060471988},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":186627.40857235869},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":147563.22175723154},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":207354.09876422415},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":271966.96133120905},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":324825.68911542796},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":258634.56364363548},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":214757.11095307302},null,{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73383.137741935483},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49644.199029126241},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75530.344395161243},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64751.370430107512},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74899.536738505674},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48705.388829071315},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26659.438513888883},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46057.568077956988},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35197.2745},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85862.220752688241},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":147626.11499999996},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":131975.78125},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74163.884448924728},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50188.313106796108},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":76353.127499999944},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65452.0365591398},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74209.609092261904},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49225.784576043072},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26946.022597222207},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46529.322311827964},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35563.438722222221},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":86770.558817204306},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":149139.36427419356},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133328.4145833333}]
[null,10442,"Wasco Elec Coop",{"$f":"+VLOOKUP($B128,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28936.936586538464},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26194.043750000019},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54093.223275000004},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39089.639326923068},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":42219.584249999971},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26706.488076923069},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6175.537139423087},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5806.2721153846069},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12789.624600000001},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27890.077499999992},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44949.414027777799},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33116.033203125},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29070.110578703683},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26499.528125000012},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":53803.89884999999},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38890.297980769232},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51935.944374999992},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26854.49192307693},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6279.8231730769203},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5869.1587740384612},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12844.545999999998},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28095.292307692311},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45782.595721153863},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32909.726250000007},null,{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79045.492258064522},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73154.514563106801},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":114349.79012096774},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":108069.87537634412},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124507.03777298848},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65502.237900403787},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31147.797611111117},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21807.711088709668},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28135.70683333333},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":81084.077419354828},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118709.24540322581},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87190.998958333352},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79636.038669354821},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73473.847087378628},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":114043.63784946233},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107859.29672043012},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":134243.4798660714},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65654.248183041724},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31259.895069444432},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21880.881653225806},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28199.823833333325},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":81337.789892473127},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119106.35088709676},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87563.670833333337},null,{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74399.016586538462},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69979.043750000012},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":108095.09327500001},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102059.19932692306},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":120839.07424999996},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":63800.648076923077},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29007.757139423084},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18829.422115384608},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24107.584600000002},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64891.117499999993},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":99556.974027777804},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78404.033203125},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74532.190578703696},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70284.528125000012},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107805.76884999999},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":101859.85798076923},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":130555.43437499998},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":63948.651923076941},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29112.04317307692},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18892.308774038462},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24162.505999999998},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65096.332307692304},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":100390.15572115386},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78197.726250000007},null,{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":77849.343724432023},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":190001.92649589758},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":118666.18713550574},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":243078.64639404023},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":192443.43817184304},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":138808.6584620557},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":115230.63142006821},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":117794.21867981095},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":146944.1241536882},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":165107.22708581094},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":145487.93683267786},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":150963.89873444123},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":141442.00319825401},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":148635.7429577361},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":161819.90600784155},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":181212.48446249397},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":192635.27123209587},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":138948.17341496688},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":115352.70700386548},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":117916.29426360822},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":147092.35879115632},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":165272.90109239297},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":145636.17147014602},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":151120.85305646629},null,{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79045.492258064522},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73154.514563106801},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":114349.79012096774},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":108069.87537634412},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124507.03777298848},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65502.237900403787},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31147.797611111117},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21807.711088709668},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28135.70683333333},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":81084.077419354828},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118709.24540322581},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87190.998958333352},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79636.038669354821},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73473.847087378628},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":114043.63784946233},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107859.29672043012},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":134243.4798660714},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65654.248183041724},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31259.895069444432},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21880.881653225806},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28199.823833333325},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":81337.789892473127},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119106.35088709676},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87563.670833333337}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4770.0753605769287},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4987.0406250000042},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8342.9742500000139},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":511.74701923078425},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2398.3152500000024},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5467.9911057692316},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3929.708173076926},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":657.74146634615772},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5351.5772999999981},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11766.413653846155},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4282.9247222222311},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5034.7790277777785},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5012.2624999999898},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8379.2611499999948},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":545.62201923077271},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2415.8146354166574},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5497.225528846152},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3947.1619471153813},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":666.49603365384871},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5377.1077000000032},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11827.191153846155},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3823.2135576923033},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23927.687822580636},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23864.211165048546},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33309.532715053778},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23464.170752688184},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24064.12244252874},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20788.180457604307},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12158.553388888889},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8469.1397849462373},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18100.803555555551},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45666.248064516134},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":62558.609354838736},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35839.134375000009},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23968.638172043011},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23900.72815533981},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33364.838454301083},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23513.169301075268},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24124.152752976177},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20826.824010767152},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12181.607847222223},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8483.5700268817218},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18133.023722222224},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45754.769784946249},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":62684.266129032228},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35906.567708333358},null,{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16633.355360576927},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18042.040625000005},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23513.844250000013},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15731.107019230783},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16989.865250000003},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15953.111105769229},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9245.708173076926},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5508.3414663461581},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14632.537299999998},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31444.733653846157},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45774.724722222221},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24962.076171875007},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16898.059027777777},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18067.26249999999},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23550.131149999994},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15764.982019230771},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17007.364635416656},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15982.345528846152},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9263.1619471153808},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5517.0960336538492},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14658.067700000001},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31505.511153846157},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45315.013557692306},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25405.426875000016},null,{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":53530.143495103956},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":77361.041389242921},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":71318.299991277934},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":90763.19655327205},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":80081.582971010706},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":71396.77715229048},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":57427.842492059732},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":62886.365024709194},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":85601.14329555881},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":94800.410503138977},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":98968.419721360144},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":76715.784732028769},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":62834.046917367508},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":76802.981577598242},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":82959.078874803556},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":82052.23168088097},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":80805.316789237389},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":72042.033809504632},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":57942.303880919659},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":63444.424836353865},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":86377.195221127186},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":95646.219905162943},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":99849.107861611905},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":77404.639812027672},null,{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23927.687822580636},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23864.211165048546},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33309.532715053778},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23464.170752688184},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24064.12244252874},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20788.180457604307},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12158.553388888889},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8469.1397849462373},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18100.803555555551},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45666.248064516134},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":62558.609354838736},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35839.134375000009},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23968.638172043011},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23900.72815533981},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33364.838454301083},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23513.169301075268},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24124.152752976177},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20826.824010767152},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12181.607847222223},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8483.5700268817218},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18133.023722222224},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45754.769784946249},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":62684.266129032228},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35906.567708333358}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60867.690624999952},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118828.78507499988},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":157652.26961538452},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87530.746325000102},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41988.819375000036},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23770.261850961531},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13641.24903846155},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14500.277799999991},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32204.670192307723},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50767.237500000076},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66652.683593750029},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60971.378125000032},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":121894.35862500001},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":159724.76817307697},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69473.584791666683},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":42059.90884615379},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23712.171346153849},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13399.340024038462},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14221.063300000025},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31156.207500000055},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46887.392596153848},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68827.687500000044},null,{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":178184.07213709672},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":267297.1237864077},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":458715.08793010755},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":372936.54801075259},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":337162.35839080461},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212064.22053835806},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111438.31124999998},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":84091.18897849464},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58011.960111111111},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":112526.92107526881},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":144277.55830645171},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":224992.80416666673},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":177626.00166666665},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":267603.33737864078},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":461844.4965053763},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":375090.77946236561},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":320852.63852678571},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212265.48904441445},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111456.79419444448},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83950.847177419331},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57855.962555555561},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111893.56537634417},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":143922.93717741937},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":224904.26249999998},null,{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":139515.06343750001},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":230206.44062499996},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":385129.10507499991},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":321672.3096153845},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":292992.88632500009},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184581.87937500002},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98242.991850961524},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72132.849038461558},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44616.837799999987},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":67043.390192307721},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88296.337500000081},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":177335.43359375003},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":140807.31666666665},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":230310.12812500005},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":388194.67862500006},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":323744.80817307695},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":274935.72479166667},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184652.96884615382},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98184.901346153856},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71890.940024038471},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44337.623300000028},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65994.927500000063},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":84416.492596153839},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":179510.43750000003},null,{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":455559.9196777498},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":679193.66950979596},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":593522.76873778156},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1016610.5831254569},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":537777.82536521286},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":535798.45697078563},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":386369.22271836724},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":367778.85524295398},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":357515.78651942615},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":321765.07983593928},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":325261.67334327544},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":324537.93952504877},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":348429.87521108636},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":511470.53705690056},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":695211.73004090949},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":577618.06410590827},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":539443.28511558985},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":537638.31041230168},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":387842.8494084914},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":369540.23152345757},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":359530.03365208115},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":323674.69075391087},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":327389.27637517074},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":326421.39138934953},null,{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":178184.07213709672},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":267297.1237864077},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":458715.08793010755},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":372936.54801075259},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":337162.35839080461},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212064.22053835806},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111438.31124999998},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":84091.18897849464},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58011.960111111111},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":112526.92107526881},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":144277.55830645171},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":224992.80416666673},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":177626.00166666665},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":267603.33737864078},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":461844.4965053763},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":375090.77946236561},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":320852.63852678571},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212265.48904441445},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111456.79419444448},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83950.847177419331},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57855.962555555561},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111893.56537634417},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":143922.93717741937},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":224904.26249999998}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B139,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},null,{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},null,{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0}]

{"sheet":"PLVS Revenues","index":33,"n_rows":146,"n_cols":79,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[]
[null,"Peak Load Variance Serice"]
[]
[null,"PLVS Rate --->",{"$f":"+PLVS!D6","v":2.022722740345464}]
[null,null,null,null,null,"HLH Total Retail Load (Non-Slice for Block)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LLH Total Retail Load (Non-Slice for Block)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak Load Variance Service Revenues"]
[null,null,null,null,null,"HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BD8:BD143)","v":5465265.3478024695},{"$f":"+SUM(BE8:BE143)","v":5895313.1571529191},7227396.2575943628,7261343.9729129365,6207787.9325374495,6066453.5128795886,5479543.1020914102,5500724.876279382,5659190.265364686,6185459.6310539357,6015080.2135071857,5178407.6589113623,5519467.1942925435,5947677.5478138048,7286603.4774029776,7318026.4183444362,6119876.7323939977,6128222.0730955806,5544440.8116805209,5555722.7579741059,5713757.8604259128,6249073.369682339,6069979.9911078829,5229212.2207381856]
[null,"BESID","Customer","JOE","Block?",{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(F8,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(G8,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+F8","v":"2023-10-01"},{"$f":"+G8","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","Total Annual","PLVS?",{"$f":"+AD8","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E8","v":0},{"$f":"IF($E9=1,StagingPRDM!BB5*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":285.94200000000001},{"$f":"IF($E9=1,StagingPRDM!BC5*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":322.12799999999999},{"$f":"IF($E9=1,StagingPRDM!BD5*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":394.01299999999998},{"$f":"IF($E9=1,StagingPRDM!BE5*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":427.94799999999998},{"$f":"IF($E9=1,StagingPRDM!BF5*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":350.81599999999997},{"$f":"IF($E9=1,StagingPRDM!BG5*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":335.041},{"$f":"IF($E9=1,StagingPRDM!BH5*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":303.84500000000003},{"$f":"IF($E9=1,StagingPRDM!BI5*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":222.411},{"$f":"IF($E9=1,StagingPRDM!BJ5*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":209.887},{"$f":"IF($E9=1,StagingPRDM!BK5*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":203.27600000000001},{"$f":"IF($E9=1,StagingPRDM!BL5*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":214.29499999999999},{"$f":"IF($E9=1,StagingPRDM!BM5*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":196.446},{"$f":"IF($E9=1,StagingPRDM!BN5*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":302.79599999999999},{"$f":"IF($E9=1,StagingPRDM!BO5*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":325.70999999999998},{"$f":"IF($E9=1,StagingPRDM!BP5*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":396.98700000000002},{"$f":"IF($E9=1,StagingPRDM!BQ5*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":430.51900000000001},{"$f":"IF($E9=1,StagingPRDM!BR5*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":365.47199999999998},{"$f":"IF($E9=1,StagingPRDM!BS5*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":336.54300000000001},{"$f":"IF($E9=1,StagingPRDM!BT5*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":304.88299999999998},{"$f":"IF($E9=1,StagingPRDM!BU5*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":222.92400000000001},{"$f":"IF($E9=1,StagingPRDM!BV5*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":209.887},{"$f":"IF($E9=1,StagingPRDM!BW5*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":203.27600000000001},{"$f":"IF($E9=1,StagingPRDM!BX5*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":205.636},{"$f":"IF($E9=1,StagingPRDM!BY5*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":205.643},{"$f":"IF($E9=1,StagingPRDM!BZ5*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":209.47499999999999},{"$f":"IF($E9=1,StagingPRDM!CA5*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":236.74799999999999},{"$f":"IF($E9=1,StagingPRDM!CB5*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":310.82600000000002},{"$f":"IF($E9=1,StagingPRDM!CC5*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":309.23500000000001},{"$f":"IF($E9=1,StagingPRDM!CD5*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":243.839},{"$f":"IF($E9=1,StagingPRDM!CE5*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":256.50299999999999},{"$f":"IF($E9=1,StagingPRDM!CF5*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":212.61099999999999},{"$f":"IF($E9=1,StagingPRDM!CG5*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":160.31899999999999},{"$f":"IF($E9=1,StagingPRDM!CH5*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.083},{"$f":"IF($E9=1,StagingPRDM!CI5*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":135.988},{"$f":"IF($E9=1,StagingPRDM!CJ5*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":127.01300000000001},{"$f":"IF($E9=1,StagingPRDM!CK5*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":154.36099999999999},{"$f":"IF($E9=1,StagingPRDM!CL5*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":199.732},{"$f":"IF($E9=1,StagingPRDM!CM5*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":239.381},{"$f":"IF($E9=1,StagingPRDM!CN5*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":313.17200000000003},{"$f":"IF($E9=1,StagingPRDM!CO5*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":311.09300000000002},{"$f":"IF($E9=1,StagingPRDM!CP5*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":258.12200000000001},{"$f":"IF($E9=1,StagingPRDM!CQ5*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":257.65300000000002},{"$f":"IF($E9=1,StagingPRDM!CR5*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":213.33799999999999},{"$f":"IF($E9=1,StagingPRDM!CS5*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":160.68899999999999},{"$f":"IF($E9=1,StagingPRDM!CT5*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.083},{"$f":"IF($E9=1,StagingPRDM!CU5*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":135.988},{"$f":"IF($E9=1,StagingPRDM!CV5*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":135.672},{"$f":"IF($E9=1,StagingPRDM!CW5*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":145.16399999999999},{"$f":"+IF(AND(BC9=\"Yes\",D9=0),SUM(F9:BA9),0)","v":12009.412000000004},{"$f":"+VLOOKUP($B9,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AD9+F9)*$C$4)","v":1002.0912318537288},1130.4511942333115,1425.6938735823564,1491.1168178960902,1202.8221911601318,1196.529500714917,1044.6472955878569,774.15667441241942,734.18767306319307,686.23700778056354,690.37145306182958,709.5852963723712,1016.4748132603254,1143.0224160645587,1436.4547585609946,1500.0754569130804,1261.3577645429893,1201.8937614223134,1048.2174012245666,775.94273859214445,734.18767306319307,686.23700778056354,690.37145306182958,709.5852963723712]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E9","v":0},{"$f":"IF($E10=1,StagingPRDM!BB6*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.53700000000001},{"$f":"IF($E10=1,StagingPRDM!BC6*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":88.894000000000005},{"$f":"IF($E10=1,StagingPRDM!BD6*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":91.013999999999996},{"$f":"IF($E10=1,StagingPRDM!BE6*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102.65},{"$f":"IF($E10=1,StagingPRDM!BF6*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":82.454999999999998},{"$f":"IF($E10=1,StagingPRDM!BG6*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":105.01900000000001},{"$f":"IF($E10=1,StagingPRDM!BH6*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.47900000000001},{"$f":"IF($E10=1,StagingPRDM!BI6*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":262.87700000000001},{"$f":"IF($E10=1,StagingPRDM!BJ6*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":388.93799999999999},{"$f":"IF($E10=1,StagingPRDM!BK6*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":533.1},{"$f":"IF($E10=1,StagingPRDM!BL6*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":510.38799999999998},{"$f":"IF($E10=1,StagingPRDM!BM6*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":283.02},{"$f":"IF($E10=1,StagingPRDM!BN6*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.53700000000001},{"$f":"IF($E10=1,StagingPRDM!BO6*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":88.894000000000005},{"$f":"IF($E10=1,StagingPRDM!BP6*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":91.013999999999996},{"$f":"IF($E10=1,StagingPRDM!BQ6*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102.65},{"$f":"IF($E10=1,StagingPRDM!BR6*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79.611000000000004},{"$f":"IF($E10=1,StagingPRDM!BS6*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":105.01900000000001},{"$f":"IF($E10=1,StagingPRDM!BT6*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.47900000000001},{"$f":"IF($E10=1,StagingPRDM!BU6*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":262.87700000000001},{"$f":"IF($E10=1,StagingPRDM!BV6*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":388.93799999999999},{"$f":"IF($E10=1,StagingPRDM!BW6*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":533.1},{"$f":"IF($E10=1,StagingPRDM!BX6*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":510.38799999999998},{"$f":"IF($E10=1,StagingPRDM!BY6*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":283.02},{"$f":"IF($E10=1,StagingPRDM!BZ6*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":126.395},{"$f":"IF($E10=1,StagingPRDM!CA6*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64.995000000000005},{"$f":"IF($E10=1,StagingPRDM!CB6*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":70.412000000000006},{"$f":"IF($E10=1,StagingPRDM!CC6*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":63.261000000000003},{"$f":"IF($E10=1,StagingPRDM!CD6*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":62.944000000000003},{"$f":"IF($E10=1,StagingPRDM!CE6*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":62.116},{"$f":"IF($E10=1,StagingPRDM!CF6*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101.58},{"$f":"IF($E10=1,StagingPRDM!CG6*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":247.76400000000001},{"$f":"IF($E10=1,StagingPRDM!CH6*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":337.90899999999999},{"$f":"IF($E10=1,StagingPRDM!CI6*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":479.19299999999998},{"$f":"IF($E10=1,StagingPRDM!CJ6*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":430.57100000000003},{"$f":"IF($E10=1,StagingPRDM!CK6*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":306.63},{"$f":"IF($E10=1,StagingPRDM!CL6*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":126.395},{"$f":"IF($E10=1,StagingPRDM!CM6*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64.995000000000005},{"$f":"IF($E10=1,StagingPRDM!CN6*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":70.412000000000006},{"$f":"IF($E10=1,StagingPRDM!CO6*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":63.261000000000003},{"$f":"IF($E10=1,StagingPRDM!CP6*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60.773000000000003},{"$f":"IF($E10=1,StagingPRDM!CQ6*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":62.116},{"$f":"IF($E10=1,StagingPRDM!CR6*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101.58},{"$f":"IF($E10=1,StagingPRDM!CS6*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":247.76400000000001},{"$f":"IF($E10=1,StagingPRDM!CT6*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":337.90899999999999},{"$f":"IF($E10=1,StagingPRDM!CU6*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":479.19299999999998},{"$f":"IF($E10=1,StagingPRDM!CV6*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":430.57100000000003},{"$f":"IF($E10=1,StagingPRDM!CW6*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":306.63},{"$f":"+IF(AND(BC10=\"Yes\",D10=0),SUM(F10:BA10),0)","v":10225.266999999998},{"$f":"+VLOOKUP($B10,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AD10+F10)*$C$4)","v":566.22482215038644},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AE10+G10)*$C$4)","v":311.27477978902311},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AF10+H10)*$C$4)","v":326.52004108300684},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AG10+I10)*$C$4)","v":335.5919525734563},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AH10+J10)*$C$4)","v":294.10186372349011},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AI10+K10)*$C$4)","v":338.06776520763913},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AJ10+L10)*$C$4)","v":528.04997587184653},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AK10+M10)*$C$4)","v":1032.8851628527482},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AL10+N10)*$C$4)","v":1470.2099556518795},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AM10+O10)*$C$4)","v":2047.5880709925307},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AN10+P10)*$C$4)","v":1903.2991670327276},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AO10+Q10)*$C$4)","v":1192.6984638447027},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AP10+R10)*$C$4)","v":566.22482215038644},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AQ10+S10)*$C$4)","v":311.27477978902311},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AR10+T10)*$C$4)","v":326.52004108300684},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AS10+U10)*$C$4)","v":335.5919525734563},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AT10+V10)*$C$4)","v":283.95790918065762},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AU10+W10)*$C$4)","v":338.06776520763913},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AV10+X10)*$C$4)","v":528.04997587184653},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AW10+Y10)*$C$4)","v":1032.8851628527482},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AX10+Z10)*$C$4)","v":1470.2099556518795},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AY10+AA10)*$C$4)","v":2047.5880709925307},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AZ10+AB10)*$C$4)","v":1903.2991670327276},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(BA10+AC10)*$C$4)","v":1192.6984638447027}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E10","v":0},{"$f":"IF($E11=1,StagingPRDM!BB7*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74943.726999999999},{"$f":"IF($E11=1,StagingPRDM!BC7*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69721.968999999997},{"$f":"IF($E11=1,StagingPRDM!BD7*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":92794.141000000003},{"$f":"IF($E11=1,StagingPRDM!BE7*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90293.898000000001},{"$f":"IF($E11=1,StagingPRDM!BF7*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71104.702999999994},{"$f":"IF($E11=1,StagingPRDM!BG7*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74919.906000000003},{"$f":"IF($E11=1,StagingPRDM!BH7*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74999.695000000007},{"$f":"IF($E11=1,StagingPRDM!BI7*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93557.937999999995},{"$f":"IF($E11=1,StagingPRDM!BJ7*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":116436.969},{"$f":"IF($E11=1,StagingPRDM!BK7*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":133922.875},{"$f":"IF($E11=1,StagingPRDM!BL7*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":119949.648},{"$f":"IF($E11=1,StagingPRDM!BM7*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76564.281000000003},{"$f":"IF($E11=1,StagingPRDM!BN7*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75176.258000000002},{"$f":"IF($E11=1,StagingPRDM!BO7*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69881.366999999998},{"$f":"IF($E11=1,StagingPRDM!BP7*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":92673.508000000002},{"$f":"IF($E11=1,StagingPRDM!BQ7*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90255.468999999997},{"$f":"IF($E11=1,StagingPRDM!BR7*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71046.922000000006},{"$f":"IF($E11=1,StagingPRDM!BS7*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75093.991999999998},{"$f":"IF($E11=1,StagingPRDM!BT7*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75208.241999999998},{"$f":"IF($E11=1,StagingPRDM!BU7*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93754.452999999994},{"$f":"IF($E11=1,StagingPRDM!BV7*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":116630.523},{"$f":"IF($E11=1,StagingPRDM!BW7*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":134122.391},{"$f":"IF($E11=1,StagingPRDM!BX7*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":120108.977},{"$f":"IF($E11=1,StagingPRDM!BY7*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76703.233999999997},{"$f":"IF($E11=1,StagingPRDM!BZ7*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45411.516000000003},{"$f":"IF($E11=1,StagingPRDM!CA7*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49628.445},{"$f":"IF($E11=1,StagingPRDM!CB7*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66838.156000000003},{"$f":"IF($E11=1,StagingPRDM!CC7*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":65420.616999999998},{"$f":"IF($E11=1,StagingPRDM!CD7*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48023.07},{"$f":"IF($E11=1,StagingPRDM!CE7*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48771.241999999998},{"$f":"IF($E11=1,StagingPRDM!CF7*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45842.226999999999},{"$f":"IF($E11=1,StagingPRDM!CG7*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64130.25},{"$f":"IF($E11=1,StagingPRDM!CH7*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74192.781000000003},{"$f":"IF($E11=1,StagingPRDM!CI7*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90317.827999999994},{"$f":"IF($E11=1,StagingPRDM!CJ7*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72770.835999999996},{"$f":"IF($E11=1,StagingPRDM!CK7*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49399.461000000003},{"$f":"IF($E11=1,StagingPRDM!CL7*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45552.413999999997},{"$f":"IF($E11=1,StagingPRDM!CM7*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49741.913999999997},{"$f":"IF($E11=1,StagingPRDM!CN7*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66751.273000000001},{"$f":"IF($E11=1,StagingPRDM!CO7*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":65392.781000000003},{"$f":"IF($E11=1,StagingPRDM!CP7*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":47984.046999999999},{"$f":"IF($E11=1,StagingPRDM!CQ7*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48884.578000000001},{"$f":"IF($E11=1,StagingPRDM!CR7*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45969.695},{"$f":"IF($E11=1,StagingPRDM!CS7*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64264.938000000002},{"$f":"IF($E11=1,StagingPRDM!CT7*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74316.101999999999},{"$f":"IF($E11=1,StagingPRDM!CU7*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90452.391000000003},{"$f":"IF($E11=1,StagingPRDM!CV7*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72867.491999999998},{"$f":"IF($E11=1,StagingPRDM!CW7*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49489.116999999998},3622278.2570000002,{"$f":"+VLOOKUP($B11,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},243445.28693590421,241412.79646744562,322891.87723548105,314967.2904923649,240962.45545381235,250192.89783903636,244429.70361645281,318959.48375147069,385591.13031137071,453576.76926915324,389820.10551718413,254789.72540240901,244200.63026610867,241964.73075343543,322472.12990329548,314833.25476997584,240766.64780165598,250774.27285451195,245109.36879805001,319629.41559124133,386232.0805797177,454252.51845952519,390337.89219787146,255252.13802535663]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E11","v":0},{"$f":"IF($E12=1,StagingPRDM!BB8*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26497.182000000001},{"$f":"IF($E12=1,StagingPRDM!BC8*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22645.313999999998},{"$f":"IF($E12=1,StagingPRDM!BD8*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27037.705000000002},{"$f":"IF($E12=1,StagingPRDM!BE8*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26669.256000000001},{"$f":"IF($E12=1,StagingPRDM!BF8*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20754.171999999999},{"$f":"IF($E12=1,StagingPRDM!BG8*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22229.912},{"$f":"IF($E12=1,StagingPRDM!BH8*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22101.455000000002},{"$f":"IF($E12=1,StagingPRDM!BI8*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28303.74},{"$f":"IF($E12=1,StagingPRDM!BJ8*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33856.870999999999},{"$f":"IF($E12=1,StagingPRDM!BK8*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37238.116999999998},{"$f":"IF($E12=1,StagingPRDM!BL8*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36332.266000000003},{"$f":"IF($E12=1,StagingPRDM!BM8*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27914.09},{"$f":"IF($E12=1,StagingPRDM!BN8*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26580.817999999999},{"$f":"IF($E12=1,StagingPRDM!BO8*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22715.324000000001},{"$f":"IF($E12=1,StagingPRDM!BP8*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27001.578000000001},{"$f":"IF($E12=1,StagingPRDM!BQ8*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26557.75},{"$f":"IF($E12=1,StagingPRDM!BR8*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20742.228999999999},{"$f":"IF($E12=1,StagingPRDM!BS8*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22238.460999999999},{"$f":"IF($E12=1,StagingPRDM!BT8*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22137.662},{"$f":"IF($E12=1,StagingPRDM!BU8*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28342.25},{"$f":"IF($E12=1,StagingPRDM!BV8*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33900.68},{"$f":"IF($E12=1,StagingPRDM!BW8*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37264.836000000003},{"$f":"IF($E12=1,StagingPRDM!BX8*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36352.741999999998},{"$f":"IF($E12=1,StagingPRDM!BY8*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27942.398000000001},{"$f":"IF($E12=1,StagingPRDM!BZ8*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17704.634999999998},{"$f":"IF($E12=1,StagingPRDM!CA8*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17271.978999999999},{"$f":"IF($E12=1,StagingPRDM!CB8*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20911.032999999999},{"$f":"IF($E12=1,StagingPRDM!CC8*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20289.478999999999},{"$f":"IF($E12=1,StagingPRDM!CD8*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15202.772999999999},{"$f":"IF($E12=1,StagingPRDM!CE8*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15552.838},{"$f":"IF($E12=1,StagingPRDM!CF8*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15022.721},{"$f":"IF($E12=1,StagingPRDM!CG8*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20343.243999999999},{"$f":"IF($E12=1,StagingPRDM!CH8*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21814.664000000001},{"$f":"IF($E12=1,StagingPRDM!CI8*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26393.171999999999},{"$f":"IF($E12=1,StagingPRDM!CJ8*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22518.68},{"$f":"IF($E12=1,StagingPRDM!CK8*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20416.305},{"$f":"IF($E12=1,StagingPRDM!CL8*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17760.518},{"$f":"IF($E12=1,StagingPRDM!CM8*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17325.375},{"$f":"IF($E12=1,StagingPRDM!CN8*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20883.094000000001},{"$f":"IF($E12=1,StagingPRDM!CO8*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20204.648000000001},{"$f":"IF($E12=1,StagingPRDM!CP8*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15194.025},{"$f":"IF($E12=1,StagingPRDM!CQ8*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15558.82},{"$f":"IF($E12=1,StagingPRDM!CR8*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15047.334000000001},{"$f":"IF($E12=1,StagingPRDM!CS8*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20370.925999999999},{"$f":"IF($E12=1,StagingPRDM!CT8*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21842.886999999999},{"$f":"IF($E12=1,StagingPRDM!CU8*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26412.109},{"$f":"IF($E12=1,StagingPRDM!CV8*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22531.370999999999},{"$f":"IF($E12=1,StagingPRDM!CW8*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20437.008000000002},1130366.4460000005,{"$f":"+VLOOKUP($B12,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},89408.020410488709,80741.616284132804,96987.002723466678,94984.501142356457,72730.930324851128,76424.027617787578,75091.915011787307,98399.360786021934,112608.07983443841,128708.45525779416,119039.14676504293,97758.98901637872,89690.228664498965,80991.232406627882,96857.414968383717,94587.365827685251,72689.078168630644,76453.41980192755,75214.937008855108,98533.248849650889,112753.78059887096,128800.8046872274,119106.23441017195,97858.12468060579]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E12","v":0},{"$f":"IF($E13=1,StagingPRDM!BB9*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24282.41},{"$f":"IF($E13=1,StagingPRDM!BC9*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16261.106},{"$f":"IF($E13=1,StagingPRDM!BD9*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19270.881000000001},{"$f":"IF($E13=1,StagingPRDM!BE9*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19144.5},{"$f":"IF($E13=1,StagingPRDM!BF9*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16574.203000000001},{"$f":"IF($E13=1,StagingPRDM!BG9*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15247.51},{"$f":"IF($E13=1,StagingPRDM!BH9*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20616.037},{"$f":"IF($E13=1,StagingPRDM!BI9*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38086.125},{"$f":"IF($E13=1,StagingPRDM!BJ9*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50258.262000000002},{"$f":"IF($E13=1,StagingPRDM!BK9*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49376.004000000001},{"$f":"IF($E13=1,StagingPRDM!BL9*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44928.625},{"$f":"IF($E13=1,StagingPRDM!BM9*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33068.781000000003},{"$f":"IF($E13=1,StagingPRDM!BN9*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24419.34},{"$f":"IF($E13=1,StagingPRDM!BO9*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16393.532999999999},{"$f":"IF($E13=1,StagingPRDM!BP9*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19403.168000000001},{"$f":"IF($E13=1,StagingPRDM!BQ9*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19277.006000000001},{"$f":"IF($E13=1,StagingPRDM!BR9*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16317.124},{"$f":"IF($E13=1,StagingPRDM!BS9*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15385.395},{"$f":"IF($E13=1,StagingPRDM!BT9*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20754.238000000001},{"$f":"IF($E13=1,StagingPRDM!BU9*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38217.313000000002},{"$f":"IF($E13=1,StagingPRDM!BV9*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50394.453000000001},{"$f":"IF($E13=1,StagingPRDM!BW9*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49507.362999999998},{"$f":"IF($E13=1,StagingPRDM!BX9*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45065.917999999998},{"$f":"IF($E13=1,StagingPRDM!BY9*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33200.078000000001},{"$f":"IF($E13=1,StagingPRDM!BZ9*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16542.655999999999},{"$f":"IF($E13=1,StagingPRDM!CA9*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12006.714},{"$f":"IF($E13=1,StagingPRDM!CB9*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14264.768},{"$f":"IF($E13=1,StagingPRDM!CC9*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14116.281000000001},{"$f":"IF($E13=1,StagingPRDM!CD9*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11566.521000000001},{"$f":"IF($E13=1,StagingPRDM!CE9*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10209.228999999999},{"$f":"IF($E13=1,StagingPRDM!CF9*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13728.731},{"$f":"IF($E13=1,StagingPRDM!CG9*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28733.686000000002},{"$f":"IF($E13=1,StagingPRDM!CH9*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34711.800999999999},{"$f":"IF($E13=1,StagingPRDM!CI9*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37136.843999999997},{"$f":"IF($E13=1,StagingPRDM!CJ9*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30416.701000000001},{"$f":"IF($E13=1,StagingPRDM!CK9*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24931.984},{"$f":"IF($E13=1,StagingPRDM!CL9*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16635.937999999998},{"$f":"IF($E13=1,StagingPRDM!CM9*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12104.495999999999},{"$f":"IF($E13=1,StagingPRDM!CN9*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14362.688},{"$f":"IF($E13=1,StagingPRDM!CO9*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14213.982},{"$f":"IF($E13=1,StagingPRDM!CP9*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11387.114},{"$f":"IF($E13=1,StagingPRDM!CQ9*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10301.553},{"$f":"IF($E13=1,StagingPRDM!CR9*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13820.741},{"$f":"IF($E13=1,StagingPRDM!CS9*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28832.708999999999},{"$f":"IF($E13=1,StagingPRDM!CT9*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34805.813000000002},{"$f":"IF($E13=1,StagingPRDM!CU9*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37235.688000000002},{"$f":"IF($E13=1,StagingPRDM!CV9*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30509.618999999999},{"$f":"IF($E13=1,StagingPRDM!CW9*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25030.898000000001},1193056.5280000002,{"$f":"+VLOOKUP($B13,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},82577.789374304426,57177.962333992313,67833.319844543628,67277.338090350342,56920.88236458537,51491.924870339251,69469.943245489194,135157.95121528598,171870.87867868671,174991.50498165059,152402.70427894234,117319.46632293327,83043.44442180483,57643.611313324502,68298.964778430323,67742.983024237037,56037.992206542927,51957.573849671433,69935.596270266862,135623.60424006364,172336.51552168248,175457.14182464636,152868.35730372,117785.11934771095]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E13","v":0},{"$f":"IF($E14=1,StagingPRDM!BB10*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9991.5210000000006},{"$f":"IF($E14=1,StagingPRDM!BC10*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9507.5580000000009},{"$f":"IF($E14=1,StagingPRDM!BD10*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10837.093000000001},{"$f":"IF($E14=1,StagingPRDM!BE10*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11866.858},{"$f":"IF($E14=1,StagingPRDM!BF10*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10751.012000000001},{"$f":"IF($E14=1,StagingPRDM!BG10*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11036.403},{"$f":"IF($E14=1,StagingPRDM!BH10*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10314.746999999999},{"$f":"IF($E14=1,StagingPRDM!BI10*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9153.6119999999992},{"$f":"IF($E14=1,StagingPRDM!BJ10*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9229.4330000000009},{"$f":"IF($E14=1,StagingPRDM!BK10*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9464.4840000000004},{"$f":"IF($E14=1,StagingPRDM!BL10*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9831.9699999999993},{"$f":"IF($E14=1,StagingPRDM!BM10*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8664.6929999999993},{"$f":"IF($E14=1,StagingPRDM!BN10*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10259.65},{"$f":"IF($E14=1,StagingPRDM!BO10*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9507.5580000000009},{"$f":"IF($E14=1,StagingPRDM!BP10*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10837.093000000001},{"$f":"IF($E14=1,StagingPRDM!BQ10*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11866.858},{"$f":"IF($E14=1,StagingPRDM!BR10*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10349.106},{"$f":"IF($E14=1,StagingPRDM!BS10*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11036.403},{"$f":"IF($E14=1,StagingPRDM!BT10*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10314.746999999999},{"$f":"IF($E14=1,StagingPRDM!BU10*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9153.6119999999992},{"$f":"IF($E14=1,StagingPRDM!BV10*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9229.4330000000009},{"$f":"IF($E14=1,StagingPRDM!BW10*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9464.4840000000004},{"$f":"IF($E14=1,StagingPRDM!BX10*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9575.5619999999999},{"$f":"IF($E14=1,StagingPRDM!BY10*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8908.7090000000007},{"$f":"IF($E14=1,StagingPRDM!BZ10*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5695.8109999999997},{"$f":"IF($E14=1,StagingPRDM!CA10*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5719.5159999999996},{"$f":"IF($E14=1,StagingPRDM!CB10*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7077.4110000000001},{"$f":"IF($E14=1,StagingPRDM!CC10*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6970.8270000000002},{"$f":"IF($E14=1,StagingPRDM!CD10*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6063.1639999999998},{"$f":"IF($E14=1,StagingPRDM!CE10*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6473.2190000000001},{"$f":"IF($E14=1,StagingPRDM!CF10*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5584.6719999999996},{"$f":"IF($E14=1,StagingPRDM!CG10*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5219.3370000000004},{"$f":"IF($E14=1,StagingPRDM!CH10*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5302.8469999999998},{"$f":"IF($E14=1,StagingPRDM!CI10*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5231.1329999999998},{"$f":"IF($E14=1,StagingPRDM!CJ10*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5197.5690000000004},{"$f":"IF($E14=1,StagingPRDM!CK10*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5240.5330000000004},{"$f":"IF($E14=1,StagingPRDM!CL10*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5427.6809999999996},{"$f":"IF($E14=1,StagingPRDM!CM10*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5719.5159999999996},{"$f":"IF($E14=1,StagingPRDM!CN10*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7077.4110000000001},{"$f":"IF($E14=1,StagingPRDM!CO10*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6970.8270000000002},{"$f":"IF($E14=1,StagingPRDM!CP10*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5903.0389999999998},{"$f":"IF($E14=1,StagingPRDM!CQ10*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6473.2190000000001},{"$f":"IF($E14=1,StagingPRDM!CR10*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5584.6719999999996},{"$f":"IF($E14=1,StagingPRDM!CS10*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5219.3370000000004},{"$f":"IF($E14=1,StagingPRDM!CT10*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5302.8469999999998},{"$f":"IF($E14=1,StagingPRDM!CU10*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5231.1329999999998},{"$f":"IF($E14=1,StagingPRDM!CV10*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5453.9769999999999},{"$f":"IF($E14=1,StagingPRDM!CW10*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4996.518},380288.81499999989,{"$f":"+VLOOKUP($B14,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},31731.123171749088,30800.148848723165,36236.074622809778,38103.413824964642,34010.416155370927,35417.110594253223,32160.116369580734,29072.490788125597,29394.77322506758,29725.158689307387,30400.590312209024,28126.41683984299,31731.121149026345,30800.148848723165,36236.074622809778,38103.413824964642,32873.583270891831,35417.110594253223,32160.116369580734,29072.490788125597,29394.77322506758,29725.158689307387,30400.590312209024,28126.418862565737]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E14","v":0},{"$f":"IF($E15=1,StagingPRDM!BB11*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10456.861999999999},{"$f":"IF($E15=1,StagingPRDM!BC11*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10676.819},{"$f":"IF($E15=1,StagingPRDM!BD11*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12462.781999999999},{"$f":"IF($E15=1,StagingPRDM!BE11*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12867.27},{"$f":"IF($E15=1,StagingPRDM!BF11*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11238.717000000001},{"$f":"IF($E15=1,StagingPRDM!BG11*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11115.584999999999},{"$f":"IF($E15=1,StagingPRDM!BH11*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10603.74},{"$f":"IF($E15=1,StagingPRDM!BI11*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9795.2279999999992},{"$f":"IF($E15=1,StagingPRDM!BJ11*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10039.406000000001},{"$f":"IF($E15=1,StagingPRDM!BK11*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11367.804},{"$f":"IF($E15=1,StagingPRDM!BL11*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11750.44},{"$f":"IF($E15=1,StagingPRDM!BM11*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9478.9850000000006},{"$f":"IF($E15=1,StagingPRDM!BN11*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10980.617},{"$f":"IF($E15=1,StagingPRDM!BO11*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10862.371999999999},{"$f":"IF($E15=1,StagingPRDM!BP11*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12547.825999999999},{"$f":"IF($E15=1,StagingPRDM!BQ11*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12955.531999999999},{"$f":"IF($E15=1,StagingPRDM!BR11*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10871.763999999999},{"$f":"IF($E15=1,StagingPRDM!BS11*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11191.073},{"$f":"IF($E15=1,StagingPRDM!BT11*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10675.629000000001},{"$f":"IF($E15=1,StagingPRDM!BU11*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9861.4480000000003},{"$f":"IF($E15=1,StagingPRDM!BV11*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10107.224},{"$f":"IF($E15=1,StagingPRDM!BW11*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11445.130999999999},{"$f":"IF($E15=1,StagingPRDM!BX11*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11464.938},{"$f":"IF($E15=1,StagingPRDM!BY11*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9867.4179999999997},{"$f":"IF($E15=1,StagingPRDM!BZ11*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6124.2910000000002},{"$f":"IF($E15=1,StagingPRDM!CA11*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6537.0069999999996},{"$f":"IF($E15=1,StagingPRDM!CB11*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8190.6859999999997},{"$f":"IF($E15=1,StagingPRDM!CC11*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7794.74},{"$f":"IF($E15=1,StagingPRDM!CD11*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6305.1379999999999},{"$f":"IF($E15=1,StagingPRDM!CE11*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6650.2139999999999},{"$f":"IF($E15=1,StagingPRDM!CF11*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5757.3869999999997},{"$f":"IF($E15=1,StagingPRDM!CG11*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5624.52},{"$f":"IF($E15=1,StagingPRDM!CH11*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5931.1319999999996},{"$f":"IF($E15=1,StagingPRDM!CI11*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6456.2709999999997},{"$f":"IF($E15=1,StagingPRDM!CJ11*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6222.3249999999998},{"$f":"IF($E15=1,StagingPRDM!CK11*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6057.799},{"$f":"IF($E15=1,StagingPRDM!CL11*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5892.9340000000002},{"$f":"IF($E15=1,StagingPRDM!CM11*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6643.03},{"$f":"IF($E15=1,StagingPRDM!CN11*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8247.1280000000006},{"$f":"IF($E15=1,StagingPRDM!CO11*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7848.018},{"$f":"IF($E15=1,StagingPRDM!CP11*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6181.6350000000002},{"$f":"IF($E15=1,StagingPRDM!CQ11*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6695.5069999999996},{"$f":"IF($E15=1,StagingPRDM!CR11*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5796.4080000000004},{"$f":"IF($E15=1,StagingPRDM!CS11*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5662.25},{"$f":"IF($E15=1,StagingPRDM!CT11*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5971.42},{"$f":"IF($E15=1,StagingPRDM!CU11*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6500.14},{"$f":"IF($E15=1,StagingPRDM!CV11*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6630.0780000000004},{"$f":"IF($E15=1,StagingPRDM!CW11*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5774.3630000000003},420179.03100000002,{"$f":"+VLOOKUP($B15,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},33539.075234247408,34818.797298550002,41776.239390597351,41793.517488245387,35486.354461823466,35935.2856377067,33094.023640580162,31189.874929996487,32303.970388151367,36053.161828123077,36353.920472385042,31426.606308635557,34130.515318078942,35408.574704288963,42062.426340237864,42079.813664913876,34494.297957484589,36179.592113008373,33318.363819711878,31400.136958855397,32522.638852719152,36298.307733361988,36601.200350115017,31638.986128203611]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E16","v":0},{"$f":"IF($E17=1,StagingPRDM!BB13*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":65346.300999999999},{"$f":"IF($E17=1,StagingPRDM!BC13*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66185.554999999993},{"$f":"IF($E17=1,StagingPRDM!BD13*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78777.031000000003},{"$f":"IF($E17=1,StagingPRDM!BE13*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77755.070000000007},{"$f":"IF($E17=1,StagingPRDM!BF13*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69574.039000000004},{"$f":"IF($E17=1,StagingPRDM!BG13*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71821.664000000004},{"$f":"IF($E17=1,StagingPRDM!BH13*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67100.258000000002},{"$f":"IF($E17=1,StagingPRDM!BI13*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57031.366999999998},{"$f":"IF($E17=1,StagingPRDM!BJ13*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54272.586000000003},{"$f":"IF($E17=1,StagingPRDM!BK13*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58016.711000000003},{"$f":"IF($E17=1,StagingPRDM!BL13*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":61222.108999999997},{"$f":"IF($E17=1,StagingPRDM!BM13*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53948.281000000003},{"$f":"IF($E17=1,StagingPRDM!BN13*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67885.452999999994},{"$f":"IF($E17=1,StagingPRDM!BO13*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66268.616999999998},{"$f":"IF($E17=1,StagingPRDM!BP13*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78875.945000000007},{"$f":"IF($E17=1,StagingPRDM!BQ13*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77852.672000000006},{"$f":"IF($E17=1,StagingPRDM!BR13*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66891.366999999998},{"$f":"IF($E17=1,StagingPRDM!BS13*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71911.827999999994},{"$f":"IF($E17=1,StagingPRDM!BT13*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67184.476999999999},{"$f":"IF($E17=1,StagingPRDM!BU13*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57102.940999999999},{"$f":"IF($E17=1,StagingPRDM!BV13*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54340.695},{"$f":"IF($E17=1,StagingPRDM!BW13*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58089.504000000001},{"$f":"IF($E17=1,StagingPRDM!BX13*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59073.773000000001},{"$f":"IF($E17=1,StagingPRDM!BY13*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56222.987999999998},{"$f":"IF($E17=1,StagingPRDM!BZ13*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46127.538999999997},{"$f":"IF($E17=1,StagingPRDM!CA13*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48099.211000000003},{"$f":"IF($E17=1,StagingPRDM!CB13*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60727.375},{"$f":"IF($E17=1,StagingPRDM!CC13*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55157.695},{"$f":"IF($E17=1,StagingPRDM!CD13*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46218.434000000001},{"$f":"IF($E17=1,StagingPRDM!CE13*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51208.546999999999},{"$f":"IF($E17=1,StagingPRDM!CF13*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44832.91},{"$f":"IF($E17=1,StagingPRDM!CG13*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40734.07},{"$f":"IF($E17=1,StagingPRDM!CH13*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39515.921999999999},{"$f":"IF($E17=1,StagingPRDM!CI13*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41565.656000000003},{"$f":"IF($E17=1,StagingPRDM!CJ13*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39726.737999999998},{"$f":"IF($E17=1,StagingPRDM!CK13*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42948.027000000002},{"$f":"IF($E17=1,StagingPRDM!CL13*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43728.277000000002},{"$f":"IF($E17=1,StagingPRDM!CM13*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48159.586000000003},{"$f":"IF($E17=1,StagingPRDM!CN13*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60803.620999999999},{"$f":"IF($E17=1,StagingPRDM!CO13*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55226.949000000001},{"$f":"IF($E17=1,StagingPRDM!CP13*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45048.675999999999},{"$f":"IF($E17=1,StagingPRDM!CQ13*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51272.832000000002},{"$f":"IF($E17=1,StagingPRDM!CR13*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44889.18},{"$f":"IF($E17=1,StagingPRDM!CS13*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40785.190999999999},{"$f":"IF($E17=1,StagingPRDM!CT13*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39565.504000000001},{"$f":"IF($E17=1,StagingPRDM!CU13*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41617.805},{"$f":"IF($E17=1,StagingPRDM!CV13*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42001.737999999998},{"$f":"IF($E17=1,StagingPRDM!CW13*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40794.894999999997},2673507.61,{"$f":"+VLOOKUP($B17,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},225480.67112163178,231166.3950632601,282178.73439458624,268845.67224769271,234216.06829793815,248856.00553920068,226409.76431250921,197752.37263971183,189708.14791467247,201427.51826832769,204191.52843855496,195994.3656471181,225763.62980577871,231456.52834496705,282533.03450978507,269183.17567325576,226423.67053134908,249168.41304372426,226693.9346075776,198000.55060633851,189946.20417670647,201680.24129295195,204447.73459173809,196240.2781642756]
[null,10070,"Declo, City of",{"$f":"+VLOOKUP($B28,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E27","v":0},{"$f":"IF($E28=1,StagingPRDM!BB24*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.87299999999999},{"$f":"IF($E28=1,StagingPRDM!BC24*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":173.934},{"$f":"IF($E28=1,StagingPRDM!BD24*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":214.07499999999999},{"$f":"IF($E28=1,StagingPRDM!BE24*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":225.583},{"$f":"IF($E28=1,StagingPRDM!BF24*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":194.197},{"$f":"IF($E28=1,StagingPRDM!BG24*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":173.65799999999999},{"$f":"IF($E28=1,StagingPRDM!BH24*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":161.60900000000001},{"$f":"IF($E28=1,StagingPRDM!BI24*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":148.785},{"$f":"IF($E28=1,StagingPRDM!BJ24*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":141.24},{"$f":"IF($E28=1,StagingPRDM!BK24*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.482},{"$f":"IF($E28=1,StagingPRDM!BL24*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":165.03100000000001},{"$f":"IF($E28=1,StagingPRDM!BM24*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":140.744},{"$f":"IF($E28=1,StagingPRDM!BN24*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":165.821},{"$f":"IF($E28=1,StagingPRDM!BO24*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":174.10499999999999},{"$f":"IF($E28=1,StagingPRDM!BP24*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":214.286},{"$f":"IF($E28=1,StagingPRDM!BQ24*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":225.80500000000001},{"$f":"IF($E28=1,StagingPRDM!BR24*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":186.876},{"$f":"IF($E28=1,StagingPRDM!BS24*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":173.828},{"$f":"IF($E28=1,StagingPRDM!BT24*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":161.767},{"$f":"IF($E28=1,StagingPRDM!BU24*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":148.93},{"$f":"IF($E28=1,StagingPRDM!BV24*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":141.37799999999999},{"$f":"IF($E28=1,StagingPRDM!BW24*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.63800000000001},{"$f":"IF($E28=1,StagingPRDM!BX24*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.51400000000001},{"$f":"IF($E28=1,StagingPRDM!BY24*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":146.25299999999999},{"$f":"IF($E28=1,StagingPRDM!BZ24*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101.009},{"$f":"IF($E28=1,StagingPRDM!CA24*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":117.965},{"$f":"IF($E28=1,StagingPRDM!CB24*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":164.49600000000001},{"$f":"IF($E28=1,StagingPRDM!CC24*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":156.51599999999999},{"$f":"IF($E28=1,StagingPRDM!CD24*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":125.431},{"$f":"IF($E28=1,StagingPRDM!CE24*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":121.143},{"$f":"IF($E28=1,StagingPRDM!CF24*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":98.935000000000002},{"$f":"IF($E28=1,StagingPRDM!CG24*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94.804000000000002},{"$f":"IF($E28=1,StagingPRDM!CH24*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93.119},{"$f":"IF($E28=1,StagingPRDM!CI24*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":98.295000000000002},{"$f":"IF($E28=1,StagingPRDM!CJ24*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90.724999999999994},{"$f":"IF($E28=1,StagingPRDM!CK24*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93.37},{"$f":"IF($E28=1,StagingPRDM!CL24*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":95.316000000000003},{"$f":"IF($E28=1,StagingPRDM!CM24*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":118.081},{"$f":"IF($E28=1,StagingPRDM!CN24*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":164.65799999999999},{"$f":"IF($E28=1,StagingPRDM!CO24*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":156.67099999999999},{"$f":"IF($E28=1,StagingPRDM!CP24*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":122.217},{"$f":"IF($E28=1,StagingPRDM!CQ24*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":121.262},{"$f":"IF($E28=1,StagingPRDM!CR24*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":99.031999999999996},{"$f":"IF($E28=1,StagingPRDM!CS24*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94.897000000000006},{"$f":"IF($E28=1,StagingPRDM!CT24*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93.21},{"$f":"IF($E28=1,StagingPRDM!CU24*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":98.391999999999996},{"$f":"IF($E28=1,StagingPRDM!CV24*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":96.492000000000004},{"$f":"IF($E28=1,StagingPRDM!CW24*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":88.090999999999994},6820.5389999999998,{"$f":"+VLOOKUP($B28,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},527.69195394680537,590.4307451841006,765.74417053532272,772.88033636326145,646.51882405113997,596.30068657658308,527.00827366056853,492.71300959801124,474.04327870462259,521.41139983803259,517.32347717979451,473.54771163323795,528.20774824559339,591.0112666105797,766.49864611747137,773.64290283637172,625.20943998160055,596.88525344854304,527.52406795935656,493.19441761021346,474.50648221216164,521.92314869133997,517.82915786488093,474.01293786351738]
[null,10081,"Milton-Freewater, City of",{"$f":"+VLOOKUP($B36,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E35","v":0},{"$f":"IF($E36=1,StagingPRDM!BB32*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4548.75},{"$f":"IF($E36=1,StagingPRDM!BC32*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5354.0959999999995},{"$f":"IF($E36=1,StagingPRDM!BD32*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7153.4380000000001},{"$f":"IF($E36=1,StagingPRDM!BE32*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7121.2290000000003},{"$f":"IF($E36=1,StagingPRDM!BF32*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5610.1980000000003},{"$f":"IF($E36=1,StagingPRDM!BG32*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5026.57},{"$f":"IF($E36=1,StagingPRDM!BH32*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4454.8649999999998},{"$f":"IF($E36=1,StagingPRDM!BI32*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4366.741},{"$f":"IF($E36=1,StagingPRDM!BJ32*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4479.3320000000003},{"$f":"IF($E36=1,StagingPRDM!BK32*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5617.2809999999999},{"$f":"IF($E36=1,StagingPRDM!BL32*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5890.1589999999997},{"$f":"IF($E36=1,StagingPRDM!BM32*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4345.5010000000002},{"$f":"IF($E36=1,StagingPRDM!BN32*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4743.527},{"$f":"IF($E36=1,StagingPRDM!BO32*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5354.0959999999995},{"$f":"IF($E36=1,StagingPRDM!BP32*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7153.4380000000001},{"$f":"IF($E36=1,StagingPRDM!BQ32*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7121.2290000000003},{"$f":"IF($E36=1,StagingPRDM!BR32*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5374.0439999999999},{"$f":"IF($E36=1,StagingPRDM!BS32*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5026.57},{"$f":"IF($E36=1,StagingPRDM!BT32*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4454.8649999999998},{"$f":"IF($E36=1,StagingPRDM!BU32*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4366.741},{"$f":"IF($E36=1,StagingPRDM!BV32*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4479.3320000000003},{"$f":"IF($E36=1,StagingPRDM!BW32*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5617.2809999999999},{"$f":"IF($E36=1,StagingPRDM!BX32*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5656.8770000000004},{"$f":"IF($E36=1,StagingPRDM!BY32*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4543.4390000000003},{"$f":"IF($E36=1,StagingPRDM!BZ32*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2966.6190000000001},{"$f":"IF($E36=1,StagingPRDM!CA32*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3702.0509999999999},{"$f":"IF($E36=1,StagingPRDM!CB32*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5523.5609999999997},{"$f":"IF($E36=1,StagingPRDM!CC32*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4946.2430000000004},{"$f":"IF($E36=1,StagingPRDM!CD32*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3713.9110000000001},{"$f":"IF($E36=1,StagingPRDM!CE32*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3576.5219999999999},{"$f":"IF($E36=1,StagingPRDM!CF32*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2705.4279999999999},{"$f":"IF($E36=1,StagingPRDM!CG32*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2673.6329999999998},{"$f":"IF($E36=1,StagingPRDM!CH32*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2741.4479999999999},{"$f":"IF($E36=1,StagingPRDM!CI32*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3229.19},{"$f":"IF($E36=1,StagingPRDM!CJ32*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3110.8969999999999},{"$f":"IF($E36=1,StagingPRDM!CK32*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3045.4969999999998},{"$f":"IF($E36=1,StagingPRDM!CL32*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2771.8429999999998},{"$f":"IF($E36=1,StagingPRDM!CM32*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3702.0509999999999},{"$f":"IF($E36=1,StagingPRDM!CN32*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5523.5609999999997},{"$f":"IF($E36=1,StagingPRDM!CO32*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4946.2430000000004},{"$f":"IF($E36=1,StagingPRDM!CP32*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3616.7179999999998},{"$f":"IF($E36=1,StagingPRDM!CQ32*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3576.5219999999999},{"$f":"IF($E36=1,StagingPRDM!CR32*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2705.4279999999999},{"$f":"IF($E36=1,StagingPRDM!CS32*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2673.6329999999998},{"$f":"IF($E36=1,StagingPRDM!CT32*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2741.4479999999999},{"$f":"IF($E36=1,StagingPRDM!CU32*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3229.19},{"$f":"IF($E36=1,StagingPRDM!CV32*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3344.18},{"$f":"IF($E36=1,StagingPRDM!CW32*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2847.5590000000002},211472.97499999992,{"$f":"+VLOOKUP($B36,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},15201.507778387349,18318.074476811351,25642.054156636706,24409.15003288216,18860.087307759804,17401.669825684141,14483.287478636443,14240.724590336955,14605.63590903172,17893.958063506678,18206.64065832298,14949.939728447842,15201.509801110089,18318.074476811351,25642.054156636706,24409.15003288216,18185.81875043386,17401.669825684141,14483.287478636443,14240.724590336955,14605.63590903172,17893.958063506678,18206.642681045723,14949.939728447844]
[null,10101,"Clallam County PUD #1",{"$f":"+VLOOKUP($B46,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E45","v":0},{"$f":"IF($E46=1,StagingPRDM!BB42*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33177.324000000001},{"$f":"IF($E46=1,StagingPRDM!BC42*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40222.016000000003},{"$f":"IF($E46=1,StagingPRDM!BD42*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48160.612999999998},{"$f":"IF($E46=1,StagingPRDM!BE42*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48426.476999999999},{"$f":"IF($E46=1,StagingPRDM!BF42*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44343.75},{"$f":"IF($E46=1,StagingPRDM!BG42*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41676.035000000003},{"$f":"IF($E46=1,StagingPRDM!BH42*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32845.608999999997},{"$f":"IF($E46=1,StagingPRDM!BI42*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27267.044999999998},{"$f":"IF($E46=1,StagingPRDM!BJ42*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24792.458999999999},{"$f":"IF($E46=1,StagingPRDM!BK42*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23851.84},{"$f":"IF($E46=1,StagingPRDM!BL42*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24931.768},{"$f":"IF($E46=1,StagingPRDM!BM42*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24831.324000000001},{"$f":"IF($E46=1,StagingPRDM!BN42*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33174.949000000001},{"$f":"IF($E46=1,StagingPRDM!BO42*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40219.527000000002},{"$f":"IF($E46=1,StagingPRDM!BP42*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48157.347999999998},{"$f":"IF($E46=1,StagingPRDM!BQ42*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48423.383000000002},{"$f":"IF($E46=1,StagingPRDM!BR42*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43199.343999999997},{"$f":"IF($E46=1,StagingPRDM!BS42*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41673.718999999997},{"$f":"IF($E46=1,StagingPRDM!BT42*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32844.167999999998},{"$f":"IF($E46=1,StagingPRDM!BU42*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27265.359},{"$f":"IF($E46=1,StagingPRDM!BV42*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24791.178},{"$f":"IF($E46=1,StagingPRDM!BW42*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23850.276999999998},{"$f":"IF($E46=1,StagingPRDM!BX42*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24930.366999999998},{"$f":"IF($E46=1,StagingPRDM!BY42*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24829.807000000001},{"$f":"IF($E46=1,StagingPRDM!BZ42*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19659.169999999998},{"$f":"IF($E46=1,StagingPRDM!CA42*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27198.115000000002},{"$f":"IF($E46=1,StagingPRDM!CB42*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32228.879000000001},{"$f":"IF($E46=1,StagingPRDM!CC42*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32708.875},{"$f":"IF($E46=1,StagingPRDM!CD42*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28339.57},{"$f":"IF($E46=1,StagingPRDM!CE42*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26317.636999999999},{"$f":"IF($E46=1,StagingPRDM!CF42*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20770.011999999999},{"$f":"IF($E46=1,StagingPRDM!CG42*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18313.623},{"$f":"IF($E46=1,StagingPRDM!CH42*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14797.011},{"$f":"IF($E46=1,StagingPRDM!CI42*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15516.281999999999},{"$f":"IF($E46=1,StagingPRDM!CJ42*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14278.392},{"$f":"IF($E46=1,StagingPRDM!CK42*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15916.34},{"$f":"IF($E46=1,StagingPRDM!CL42*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19657.763999999999},{"$f":"IF($E46=1,StagingPRDM!CM42*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27196.438999999998},{"$f":"IF($E46=1,StagingPRDM!CN42*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32226.699000000001},{"$f":"IF($E46=1,StagingPRDM!CO42*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32706.787},{"$f":"IF($E46=1,StagingPRDM!CP42*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27608.190999999999},{"$f":"IF($E46=1,StagingPRDM!CQ42*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26316.175999999999},{"$f":"IF($E46=1,StagingPRDM!CR42*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20769.101999999999},{"$f":"IF($E46=1,StagingPRDM!CS42*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18312.491999999998},{"$f":"IF($E46=1,StagingPRDM!CT42*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14796.246999999999},{"$f":"IF($E46=1,StagingPRDM!CU42*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15515.27},{"$f":"IF($E46=1,StagingPRDM!CV42*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14277.591},{"$f":"IF($E46=1,StagingPRDM!CW42*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15915.366},1359227.7160000002,{"$f":"+VLOOKUP($B46,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},106873.57793392666,136372.23213077019,162605.65355321974,164114.32153633382,147018.2042078063,137532.34655399065,108449.5358344438,92197.053683736798,80078.521247224533,79630.795614094546,79311.2822845841,82421.226588756224,106865.93001924542,136363.80749055662,162594.63982789856,164103.83978709334,143224.01123230736,137524.70673020033,108444.78041328125,92191.355673777231,80074.384779220534,79625.587103038153,79306.828249109851,82416.187986410019]
[null,10118,"Consumers Power",{"$f":"+VLOOKUP($B55,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E54","v":0},{"$f":"IF($E55=1,StagingPRDM!BB51*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21703.484},{"$f":"IF($E55=1,StagingPRDM!BC51*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24309.313999999998},{"$f":"IF($E55=1,StagingPRDM!BD51*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28158.655999999999},{"$f":"IF($E55=1,StagingPRDM!BE51*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29101.516},{"$f":"IF($E55=1,StagingPRDM!BF51*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26736.217000000001},{"$f":"IF($E55=1,StagingPRDM!BG51*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24688.011999999999},{"$f":"IF($E55=1,StagingPRDM!BH51*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22454.846000000001},{"$f":"IF($E55=1,StagingPRDM!BI51*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19838.955000000002},{"$f":"IF($E55=1,StagingPRDM!BJ51*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19234.232},{"$f":"IF($E55=1,StagingPRDM!BK51*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21886.484},{"$f":"IF($E55=1,StagingPRDM!BL51*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22773.901999999998},{"$f":"IF($E55=1,StagingPRDM!BM51*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18660.133000000002},{"$f":"IF($E55=1,StagingPRDM!BN51*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22649.9},{"$f":"IF($E55=1,StagingPRDM!BO51*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24488.445},{"$f":"IF($E55=1,StagingPRDM!BP51*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28366.844000000001},{"$f":"IF($E55=1,StagingPRDM!BQ51*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29317.300999999999},{"$f":"IF($E55=1,StagingPRDM!BR51*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26070.293000000001},{"$f":"IF($E55=1,StagingPRDM!BS51*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24869.474999999999},{"$f":"IF($E55=1,StagingPRDM!BT51*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22619.432000000001},{"$f":"IF($E55=1,StagingPRDM!BU51*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19984.09},{"$f":"IF($E55=1,StagingPRDM!BV51*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19373.046999999999},{"$f":"IF($E55=1,StagingPRDM!BW51*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22046.555},{"$f":"IF($E55=1,StagingPRDM!BX51*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22151.219000000001},{"$f":"IF($E55=1,StagingPRDM!BY51*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19522.076000000001},{"$f":"IF($E55=1,StagingPRDM!BZ51*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13133.239},{"$f":"IF($E55=1,StagingPRDM!CA51*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15603.424000000001},{"$f":"IF($E55=1,StagingPRDM!CB51*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19430.828000000001},{"$f":"IF($E55=1,StagingPRDM!CC51*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18879.710999999999},{"$f":"IF($E55=1,StagingPRDM!CD51*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15898.753000000001},{"$f":"IF($E55=1,StagingPRDM!CE51*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15700.227999999999},{"$f":"IF($E55=1,StagingPRDM!CF51*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13184.561},{"$f":"IF($E55=1,StagingPRDM!CG51*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12301.263999999999},{"$f":"IF($E55=1,StagingPRDM!CH51*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11929.305},{"$f":"IF($E55=1,StagingPRDM!CI51*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12926.687},{"$f":"IF($E55=1,StagingPRDM!CJ51*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12108.813},{"$f":"IF($E55=1,StagingPRDM!CK51*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12437.718999999999},{"$f":"IF($E55=1,StagingPRDM!CL51*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12440.745000000001},{"$f":"IF($E55=1,StagingPRDM!CM51*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15718.598},{"$f":"IF($E55=1,StagingPRDM!CN51*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19574.761999999999},{"$f":"IF($E55=1,StagingPRDM!CO51*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19019.598000000002},{"$f":"IF($E55=1,StagingPRDM!CP51*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15715.772999999999},{"$f":"IF($E55=1,StagingPRDM!CQ51*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15815.733},{"$f":"IF($E55=1,StagingPRDM!CR51*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13281.182000000001},{"$f":"IF($E55=1,StagingPRDM!CS51*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12391.012000000001},{"$f":"IF($E55=1,StagingPRDM!CT51*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12015.627},{"$f":"IF($E55=1,StagingPRDM!CU51*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13021.184999999999},{"$f":"IF($E55=1,StagingPRDM!CV51*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12986.406999999999},{"$f":"IF($E55=1,StagingPRDM!CW51*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11802.98},908322.56200000015,{"$f":"+VLOOKUP($B55,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},70465.031811215842,80732.402782050529,96260.331488106604,97052.718962577768,86238.723352946647,81694.211490530273,72088.638991327316,65010.751850983346,63035.194959497261,70417.392645235246,70558.060875489813,62902.332416297664,70978.645614889858,81327.700198147897,96972.576664882537,97772.144805081931,84521.625927776418,82294.895417285195,72616.988330164735,65485.855036403911,63490.584689090414,70932.315150522234,71073.675151954027,63361.903113795117]
[null,10144,"Eatonville, City of",{"$f":"+VLOOKUP($B60,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E59","v":0},{"$f":"IF($E60=1,StagingPRDM!BB56*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1418.2170000000001},{"$f":"IF($E60=1,StagingPRDM!BC56*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1607.68},{"$f":"IF($E60=1,StagingPRDM!BD56*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2001.9349999999999},{"$f":"IF($E60=1,StagingPRDM!BE56*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2176.7939999999999},{"$f":"IF($E60=1,StagingPRDM!BF56*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1806.404},{"$f":"IF($E60=1,StagingPRDM!BG56*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1617.61},{"$f":"IF($E60=1,StagingPRDM!BH56*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1461.212},{"$f":"IF($E60=1,StagingPRDM!BI56*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1084.328},{"$f":"IF($E60=1,StagingPRDM!BJ56*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1078.55},{"$f":"IF($E60=1,StagingPRDM!BK56*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1090.251},{"$f":"IF($E60=1,StagingPRDM!BL56*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1167.913},{"$f":"IF($E60=1,StagingPRDM!BM56*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":987.30700000000002},{"$f":"IF($E60=1,StagingPRDM!BN56*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1479.1669999999999},{"$f":"IF($E60=1,StagingPRDM!BO56*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1609.2719999999999},{"$f":"IF($E60=1,StagingPRDM!BP56*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2003.249},{"$f":"IF($E60=1,StagingPRDM!BQ56*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2177.9360000000001},{"$f":"IF($E60=1,StagingPRDM!BR56*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1745.97},{"$f":"IF($E60=1,StagingPRDM!BS56*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1618.2850000000001},{"$f":"IF($E60=1,StagingPRDM!BT56*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1461.681},{"$f":"IF($E60=1,StagingPRDM!BU56*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1084.5619999999999},{"$f":"IF($E60=1,StagingPRDM!BV56*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1078.55},{"$f":"IF($E60=1,StagingPRDM!BW56*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1090.251},{"$f":"IF($E60=1,StagingPRDM!BX56*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1122.2729999999999},{"$f":"IF($E60=1,StagingPRDM!BY56*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1030.809},{"$f":"IF($E60=1,StagingPRDM!BZ56*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":884.41399999999999},{"$f":"IF($E60=1,StagingPRDM!CA56*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1058.4970000000001},{"$f":"IF($E60=1,StagingPRDM!CB56*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1439.905},{"$f":"IF($E60=1,StagingPRDM!CC56*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1412.0329999999999},{"$f":"IF($E60=1,StagingPRDM!CD56*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1116.3599999999999},{"$f":"IF($E60=1,StagingPRDM!CE56*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1082.671},{"$f":"IF($E60=1,StagingPRDM!CF56*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":878.11099999999999},{"$f":"IF($E60=1,StagingPRDM!CG56*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":652.31500000000005},{"$f":"IF($E60=1,StagingPRDM!CH56*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":667.93600000000004},{"$f":"IF($E60=1,StagingPRDM!CI56*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":648.34100000000001},{"$f":"IF($E60=1,StagingPRDM!CJ56*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":612.94799999999998},{"$f":"IF($E60=1,StagingPRDM!CK56*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":655.36400000000003},{"$f":"IF($E60=1,StagingPRDM!CL56*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":826.48500000000001},{"$f":"IF($E60=1,StagingPRDM!CM56*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1059.5450000000001},{"$f":"IF($E60=1,StagingPRDM!CN56*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1440.8510000000001},{"$f":"IF($E60=1,StagingPRDM!CO56*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1412.7729999999999},{"$f":"IF($E60=1,StagingPRDM!CP56*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1097.0139999999999},{"$f":"IF($E60=1,StagingPRDM!CQ56*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1083.123},{"$f":"IF($E60=1,StagingPRDM!CR56*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":878.39200000000005},{"$f":"IF($E60=1,StagingPRDM!CS56*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":652.45600000000002},{"$f":"IF($E60=1,StagingPRDM!CT56*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":667.93600000000004},{"$f":"IF($E60=1,StagingPRDM!CU56*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":648.34100000000001},{"$f":"IF($E60=1,StagingPRDM!CV56*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":658.58799999999997},{"$f":"IF($E60=1,StagingPRDM!CW56*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":611.86300000000006},57146.468000000015,{"$f":"+VLOOKUP($B60,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},4657.5840863244166,5392.9368476860482,6961.8880366306321,7259.2019840657895,5911.94120746307,5461.9197840227898,4731.8018291131712,3512.7472879617676,3532.6569478949878,3516.689574582701,3602.188042094363,3322.6679866060235,4663.6947317229997,5398.2768357205605,6966.4593900238133,7263.0087482631197,5750.5683872383088,5464.1993925511597,4733.3188711684315,3513.5058089893973,3532.6569478949878,3516.689574582701,3602.188042094363,3322.6700093287641]
[null,10197,"Harney Elec Coop",{"$f":"+VLOOKUP($B74,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E73","v":0},{"$f":"IF($E74=1,StagingPRDM!BB70*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6218.6610000000001},{"$f":"IF($E74=1,StagingPRDM!BC70*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4496.2709999999997},{"$f":"IF($E74=1,StagingPRDM!BD70*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5434.3819999999996},{"$f":"IF($E74=1,StagingPRDM!BE70*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4838.4529999999995},{"$f":"IF($E74=1,StagingPRDM!BF70*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3784.991},{"$f":"IF($E74=1,StagingPRDM!BG70*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3768.9799999999996},{"$f":"IF($E74=1,StagingPRDM!BH70*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8101.5090000000018},{"$f":"IF($E74=1,StagingPRDM!BI70*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20254.503000000001},{"$f":"IF($E74=1,StagingPRDM!BJ70*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19257.266000000003},{"$f":"IF($E74=1,StagingPRDM!BK70*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24763.68},{"$f":"IF($E74=1,StagingPRDM!BL70*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24521.273999999998},{"$f":"IF($E74=1,StagingPRDM!BM70*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14851.303000000004},{"$f":"IF($E74=1,StagingPRDM!BN70*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5812.994999999999},{"$f":"IF($E74=1,StagingPRDM!BO70*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4030.5410000000011},{"$f":"IF($E74=1,StagingPRDM!BP70*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5144.4069999999992},{"$f":"IF($E74=1,StagingPRDM!BQ70*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5247.3260000000009},{"$f":"IF($E74=1,StagingPRDM!BR70*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3883.3690000000024},{"$f":"IF($E74=1,StagingPRDM!BS70*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3737.6800000000003},{"$f":"IF($E74=1,StagingPRDM!BT70*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8322.2970000000023},{"$f":"IF($E74=1,StagingPRDM!BU70*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20533.276000000002},{"$f":"IF($E74=1,StagingPRDM!BV70*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19445.177},{"$f":"IF($E74=1,StagingPRDM!BW70*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25120.345000000001},{"$f":"IF($E74=1,StagingPRDM!BX70*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24036.934999999998},{"$f":"IF($E74=1,StagingPRDM!BY70*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15698.629000000001},{"$f":"IF($E74=1,StagingPRDM!BZ70*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4679.424},{"$f":"IF($E74=1,StagingPRDM!CA70*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3639.741},{"$f":"IF($E74=1,StagingPRDM!CB70*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4660.13},{"$f":"IF($E74=1,StagingPRDM!CC70*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3890.4830000000011},{"$f":"IF($E74=1,StagingPRDM!CD70*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2880.3709999999992},{"$f":"IF($E74=1,StagingPRDM!CE70*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3049.0470000000005},{"$f":"IF($E74=1,StagingPRDM!CF70*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5467.1749999999993},{"$f":"IF($E74=1,StagingPRDM!CG70*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15143.666000000001},{"$f":"IF($E74=1,StagingPRDM!CH70*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14833.866000000002},{"$f":"IF($E74=1,StagingPRDM!CI70*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18951.659},{"$f":"IF($E74=1,StagingPRDM!CJ70*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17181.844000000001},{"$f":"IF($E74=1,StagingPRDM!CK70*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13320.941999999999},{"$f":"IF($E74=1,StagingPRDM!CL70*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3984.7870000000003},{"$f":"IF($E74=1,StagingPRDM!CM70*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3253.4480000000003},{"$f":"IF($E74=1,StagingPRDM!CN70*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4411.0509999999995},{"$f":"IF($E74=1,StagingPRDM!CO70*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4250.4229999999989},{"$f":"IF($E74=1,StagingPRDM!CP70*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2996.5289999999986},{"$f":"IF($E74=1,StagingPRDM!CQ70*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3025.7330000000002},{"$f":"IF($E74=1,StagingPRDM!CR70*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5609.1790000000001},{"$f":"IF($E74=1,StagingPRDM!CS70*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15369.649000000001},{"$f":"IF($E74=1,StagingPRDM!CT70*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14967.440999999999},{"$f":"IF($E74=1,StagingPRDM!CU70*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19221.792000000001},{"$f":"IF($E74=1,StagingPRDM!CV70*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18585.703000000001},{"$f":"IF($E74=1,StagingPRDM!CW70*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12764.996999999999},{"$f":"+IF(AND(BC74=\"Yes\",D74=0),SUM(F74:BA74),0)","v":497443.3299999999},{"$f":"+VLOOKUP($B74,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AD74+F74)*$C$4)","v":22043.804355717795},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AE74+G74)*$C$4)","v":16456.896488123577},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AF74+H74)*$C$4)","v":20418.398975090167},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AG74+I74)*$C$4)","v":17656.217346220175},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AH74+J74)*$C$4)","v":13482.179290034521},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AI74+K74)*$C$4)","v":13790.978257189363},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AJ74+L74)*$C$4)","v":27445.685683361655},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AK74+M74)*$C$4)","v":71600.68140289186},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AL74+N74)*$C$4)","v":68956.90794051894},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AM74+O74)*$C$4)","v":88424.010297210931},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AN74+P74)*$C$4)","v":84353.845121910243},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AO74+Q74)*$C$4)","v":56984.640608083799},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AP74+R74)*$C$4)","v":19818.196456347458},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AQ74+S74)*$C$4)","v":14733.490190726219},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AR74+T74)*$C$4)","v":19328.042191015982},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AS74+U74)*$C$4)","v":19211.312884393388},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AT74+V74)*$C$4)","v":13916.126135857279},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AU74+W74)*$C$4)","v":13680.509277448136},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AV74+X74)*$C$4)","v":28179.513311777067},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AW74+Y74)*$C$4)","v":72621.662842417674},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AX74+Z74)*$C$4)","v":69607.184983421641},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AY74+AA74)*$C$4)","v":89691.848865413995},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AZ74+AB74)*$C$4)","v":86213.779136112702},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(BA74+AC74)*$C$4)","v":57574.023582888396}]
[null,10209,"Inland P & L",{"$f":"+VLOOKUP($B78,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E77","v":0},{"$f":"IF($E78=1,StagingPRDM!BB74*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51239.398000000001},{"$f":"IF($E78=1,StagingPRDM!BC74*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53744.457000000002},{"$f":"IF($E78=1,StagingPRDM!BD74*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72557.820000000007},{"$f":"IF($E78=1,StagingPRDM!BE74*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":70626.258000000002},{"$f":"IF($E78=1,StagingPRDM!BF74*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":61039.203000000001},{"$f":"IF($E78=1,StagingPRDM!BG74*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55687.383000000002},{"$f":"IF($E78=1,StagingPRDM!BH74*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50020.440999999999},{"$f":"IF($E78=1,StagingPRDM!BI74*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46725.199000000001},{"$f":"IF($E78=1,StagingPRDM!BJ74*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50524.281000000003},{"$f":"IF($E78=1,StagingPRDM!BK74*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":52806.828000000001},{"$f":"IF($E78=1,StagingPRDM!BL74*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55071.16},{"$f":"IF($E78=1,StagingPRDM!BM74*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45909.402000000002},{"$f":"IF($E78=1,StagingPRDM!BN74*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51647.004000000001},{"$f":"IF($E78=1,StagingPRDM!BO74*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54171.023000000001},{"$f":"IF($E78=1,StagingPRDM!BP74*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":73123.866999999998},{"$f":"IF($E78=1,StagingPRDM!BQ74*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71177.952999999994},{"$f":"IF($E78=1,StagingPRDM!BR74*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59577.652000000002},{"$f":"IF($E78=1,StagingPRDM!BS74*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56127.233999999997},{"$f":"IF($E78=1,StagingPRDM!BT74*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50419.425999999999},{"$f":"IF($E78=1,StagingPRDM!BU74*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":47097.972999999998},{"$f":"IF($E78=1,StagingPRDM!BV74*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50926.917999999998},{"$f":"IF($E78=1,StagingPRDM!BW74*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53226.004000000001},{"$f":"IF($E78=1,StagingPRDM!BX74*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55508.300999999999},{"$f":"IF($E78=1,StagingPRDM!BY74*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46276.315999999999},{"$f":"IF($E78=1,StagingPRDM!BZ74*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32926.586000000003},{"$f":"IF($E78=1,StagingPRDM!CA74*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39574.546999999999},{"$f":"IF($E78=1,StagingPRDM!CB74*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":52882.625},{"$f":"IF($E78=1,StagingPRDM!CC74*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51680.016000000003},{"$f":"IF($E78=1,StagingPRDM!CD74*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41719.050999999999},{"$f":"IF($E78=1,StagingPRDM!CE74*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38665.703000000001},{"$f":"IF($E78=1,StagingPRDM!CF74*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33967.324000000001},{"$f":"IF($E78=1,StagingPRDM!CG74*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33312.828000000001},{"$f":"IF($E78=1,StagingPRDM!CH74*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32131.9},{"$f":"IF($E78=1,StagingPRDM!CI74*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34841.938000000002},{"$f":"IF($E78=1,StagingPRDM!CJ74*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33224.038999999997},{"$f":"IF($E78=1,StagingPRDM!CK74*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32520.93},{"$f":"IF($E78=1,StagingPRDM!CL74*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33188.214999999997},{"$f":"IF($E78=1,StagingPRDM!CM74*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39888.379000000001},{"$f":"IF($E78=1,StagingPRDM!CN74*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53295.190999999999},{"$f":"IF($E78=1,StagingPRDM!CO74*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":52083.440999999999},{"$f":"IF($E78=1,StagingPRDM!CP74*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40719.980000000003},{"$f":"IF($E78=1,StagingPRDM!CQ74*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38971.171999999999},{"$f":"IF($E78=1,StagingPRDM!CR74*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34238.336000000003},{"$f":"IF($E78=1,StagingPRDM!CS74*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33578.292999999998},{"$f":"IF($E78=1,StagingPRDM!CT74*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32387.951000000001},{"$f":"IF($E78=1,StagingPRDM!CU74*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35118.375},{"$f":"IF($E78=1,StagingPRDM!CV74*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33487.343999999997},{"$f":"IF($E78=1,StagingPRDM!CW74*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32780.796999999999},2252416.4619999998,{"$f":"+VLOOKUP($B78,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},170244.44980035248,188758.47149718931,253731.24066055447,247391.68170672318,207851.45712399523,190850.13267397124,169883.96217629084,161894.73730528424,167190.53693881069,177289.15215141833,178596.70688062804,158642.81606924452,171598.12665348756,190256.0913686956,255710.70342965212,249323.62465048194,202874.30104920093,192357.70838680549,171239.1803441541,163185.71784435958,168522.88013520336,178696.18438499825,180013.51493321208,159910.62025116099]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+VLOOKUP($B85,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E84","v":0},{"$f":"IF($E85=1,StagingPRDM!BB81*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6256.73},{"$f":"IF($E85=1,StagingPRDM!BC81*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7268.5020000000004},{"$f":"IF($E85=1,StagingPRDM!BD81*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10231.159},{"$f":"IF($E85=1,StagingPRDM!BE81*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10868.853999999999},{"$f":"IF($E85=1,StagingPRDM!BF81*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8605.2430000000004},{"$f":"IF($E85=1,StagingPRDM!BG81*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7525.5039999999999},{"$f":"IF($E85=1,StagingPRDM!BH81*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6621.7309999999998},{"$f":"IF($E85=1,StagingPRDM!BI81*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5012.9759999999997},{"$f":"IF($E85=1,StagingPRDM!BJ81*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4899.0200000000004},{"$f":"IF($E85=1,StagingPRDM!BK81*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5301.442},{"$f":"IF($E85=1,StagingPRDM!BL81*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5229.3729999999996},{"$f":"IF($E85=1,StagingPRDM!BM81*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4363.5569999999998},{"$f":"IF($E85=1,StagingPRDM!BN81*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6531.02},{"$f":"IF($E85=1,StagingPRDM!BO81*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7311.4369999999999},{"$f":"IF($E85=1,StagingPRDM!BP81*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10291.59},{"$f":"IF($E85=1,StagingPRDM!BQ81*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10933.046},{"$f":"IF($E85=1,StagingPRDM!BR81*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8320.8070000000007},{"$f":"IF($E85=1,StagingPRDM!BS81*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7569.9539999999997},{"$f":"IF($E85=1,StagingPRDM!BT81*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6660.8329999999996},{"$f":"IF($E85=1,StagingPRDM!BU81*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5042.5739999999996},{"$f":"IF($E85=1,StagingPRDM!BV81*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4927.9579999999996},{"$f":"IF($E85=1,StagingPRDM!BW81*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5332.7610000000004},{"$f":"IF($E85=1,StagingPRDM!BX81*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5078.0290000000005},{"$f":"IF($E85=1,StagingPRDM!BY81*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4563.7910000000002},{"$f":"IF($E85=1,StagingPRDM!BZ81*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3809.4430000000002},{"$f":"IF($E85=1,StagingPRDM!CA81*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4521.9960000000001},{"$f":"IF($E85=1,StagingPRDM!CB81*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7114.5870000000004},{"$f":"IF($E85=1,StagingPRDM!CC81*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7044.567},{"$f":"IF($E85=1,StagingPRDM!CD81*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5172.4160000000002},{"$f":"IF($E85=1,StagingPRDM!CE81*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4878.6329999999998},{"$f":"IF($E85=1,StagingPRDM!CF81*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3941.904},{"$f":"IF($E85=1,StagingPRDM!CG81*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2973.5140000000001},{"$f":"IF($E85=1,StagingPRDM!CH81*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2790.0140000000001},{"$f":"IF($E85=1,StagingPRDM!CI81*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2813.8629999999998},{"$f":"IF($E85=1,StagingPRDM!CJ81*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2501.0320000000002},{"$f":"IF($E85=1,StagingPRDM!CK81*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2797.3229999999999},{"$f":"IF($E85=1,StagingPRDM!CL81*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3594.64},{"$f":"IF($E85=1,StagingPRDM!CM81*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4548.7060000000001},{"$f":"IF($E85=1,StagingPRDM!CN81*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7156.6080000000002},{"$f":"IF($E85=1,StagingPRDM!CO81*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7086.174},{"$f":"IF($E85=1,StagingPRDM!CP81*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5060.1840000000002},{"$f":"IF($E85=1,StagingPRDM!CQ81*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4907.451},{"$f":"IF($E85=1,StagingPRDM!CR81*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3965.181},{"$f":"IF($E85=1,StagingPRDM!CS81*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2991.0709999999999},{"$f":"IF($E85=1,StagingPRDM!CT81*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2806.4940000000001},{"$f":"IF($E85=1,StagingPRDM!CU81*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2830.4859999999999},{"$f":"IF($E85=1,StagingPRDM!CV81*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2698.06},{"$f":"IF($E85=1,StagingPRDM!CW81*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2639.404},265391.64200000011,{"$f":"+VLOOKUP($B85,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},20361.077035351518,23848.90842459771,35085.634882456368,36233.884014081981,27868.384168025343,25090.129984260559,21367.304735209254,16154.454938541645,15552.783923089446,16415.011968339248,15636.465985580277,14484.474816885024,20481.402743006449,23989.780949849071,35292.866872650244,36447.886057287797,27066.034784057993,25238.330834000189,21493.480157029262,16249.836429362635,15644.651944510453,16511.98534195689,15728.872051250219,14570.066329642743]
[null,10279,"Northern Wasco County PUD",{"$f":"+VLOOKUP($B96,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E95","v":0},{"$f":"IF($E96=1,StagingPRDM!BB92*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33896.309993687217},{"$f":"IF($E96=1,StagingPRDM!BC92*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35693.945255962317},{"$f":"IF($E96=1,StagingPRDM!BD92*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36886.400845420445},{"$f":"IF($E96=1,StagingPRDM!BE92*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42743.165651599826},{"$f":"IF($E96=1,StagingPRDM!BF92*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32506.867508347554},{"$f":"IF($E96=1,StagingPRDM!BG92*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42616.605704535075},{"$f":"IF($E96=1,StagingPRDM!BH92*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40857.276821825988},{"$f":"IF($E96=1,StagingPRDM!BI92*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34205.139524599326},{"$f":"IF($E96=1,StagingPRDM!BJ92*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34140.017175811503},{"$f":"IF($E96=1,StagingPRDM!BK92*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37651.679709176904},{"$f":"IF($E96=1,StagingPRDM!BL92*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38425.435370802021},{"$f":"IF($E96=1,StagingPRDM!BM92*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31678.973794943959},{"$f":"IF($E96=1,StagingPRDM!BN92*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36231.333921287012},{"$f":"IF($E96=1,StagingPRDM!BO92*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35869.504440910096},{"$f":"IF($E96=1,StagingPRDM!BP92*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39033.230004023644},{"$f":"IF($E96=1,StagingPRDM!BQ92*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41037.145820969046},{"$f":"IF($E96=1,StagingPRDM!BR92*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29455.498732805143},{"$f":"IF($E96=1,StagingPRDM!BS92*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46688.134602911523},{"$f":"IF($E96=1,StagingPRDM!BT92*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46452.737608494761},{"$f":"IF($E96=1,StagingPRDM!BU92*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35125.284525211195},{"$f":"IF($E96=1,StagingPRDM!BV92*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35079.205296079592},{"$f":"IF($E96=1,StagingPRDM!BW92*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38894.811119292513},{"$f":"IF($E96=1,StagingPRDM!BX92*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38064.917466990344},{"$f":"IF($E96=1,StagingPRDM!BY92*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33934.910888828395},{"$f":"IF($E96=1,StagingPRDM!BZ92*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24379.735812857856},{"$f":"IF($E96=1,StagingPRDM!CA92*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26531.955817408838},{"$f":"IF($E96=1,StagingPRDM!CB92*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29227.76168350815},{"$f":"IF($E96=1,StagingPRDM!CC92*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30995.836764326647},{"$f":"IF($E96=1,StagingPRDM!CD92*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29949.414895834052},{"$f":"IF($E96=1,StagingPRDM!CE92*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19739.673786339594},{"$f":"IF($E96=1,StagingPRDM!CF92*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16092.368730192331},{"$f":"IF($E96=1,StagingPRDM!CG92*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23891.848360812481},{"$f":"IF($E96=1,StagingPRDM!CH92*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24161.57692484984},{"$f":"IF($E96=1,StagingPRDM!CI92*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25498.747261750228},{"$f":"IF($E96=1,StagingPRDM!CJ92*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23794.794946136717},{"$f":"IF($E96=1,StagingPRDM!CK92*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24950.044109548704},{"$f":"IF($E96=1,StagingPRDM!CL92*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23428.366192683585},{"$f":"IF($E96=1,StagingPRDM!CM92*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26370.566775355022},{"$f":"IF($E96=1,StagingPRDM!CN92*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30513.529961621054},{"$f":"IF($E96=1,StagingPRDM!CO92*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29175.734171939373},{"$f":"IF($E96=1,StagingPRDM!CP92*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32082.841134744718},{"$f":"IF($E96=1,StagingPRDM!CQ92*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16209.481196041641},{"$f":"IF($E96=1,StagingPRDM!CR92*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12657.801913705604},{"$f":"IF($E96=1,StagingPRDM!CS92*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23501.397427020325},{"$f":"IF($E96=1,StagingPRDM!CT92*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23723.255418630353},{"$f":"IF($E96=1,StagingPRDM!CU92*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24761.006239114693},{"$f":"IF($E96=1,StagingPRDM!CV92*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24648.518907675476},{"$f":"IF($E96=1,StagingPRDM!CW92*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23159.686480050004},1486614.4766966628,{"$f":"+VLOOKUP($B96,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},117876.28307031264,125865.74513959505,133730.62000615985,149153.55703708358,126331.7426963764,126129.46452952967,115193.34311268137,117514.0985413974,117927.96018579864,127735.80469661983,125854.27477160424,114544.80227884774,120675.0321027192,125894.40740986061,140673.81289985706,142021.18902680292,124474.99945320097,127224.4377900547,119564.23248564397,118585.5227757797,118941.07447591459,128758.06932612778,126851.89388024494,115486.54044889864]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B104,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E103","v":1},{"$f":"IF($E104=1,StagingPRDM!BB100*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4303.1769476128993},{"$f":"IF($E104=1,StagingPRDM!BC100*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18711.167547295441},{"$f":"IF($E104=1,StagingPRDM!BD100*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16428.98438709676},{"$f":"IF($E104=1,StagingPRDM!BE100*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24047.165295483865},{"$f":"IF($E104=1,StagingPRDM!BF100*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21854.95547586208},{"$f":"IF($E104=1,StagingPRDM!BG100*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20150.764792764443},{"$f":"IF($E104=1,StagingPRDM!BH100*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1307.8282879999999},{"$f":"IF($E104=1,StagingPRDM!BI100*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E104=1,StagingPRDM!BJ100*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E104=1,StagingPRDM!BK100*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4809.4330590967647},{"$f":"IF($E104=1,StagingPRDM!BL100*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5125.8431287741823},{"$f":"IF($E104=1,StagingPRDM!BM100*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9416.3636736000008},{"$f":"IF($E104=1,StagingPRDM!BN100*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4456.4742348387263},{"$f":"IF($E104=1,StagingPRDM!BO100*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18660.044138696237},{"$f":"IF($E104=1,StagingPRDM!BP100*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16384.096451612921},{"$f":"IF($E104=1,StagingPRDM!BQ100*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23981.462658064494},{"$f":"IF($E104=1,StagingPRDM!BR100*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21670.698239999998},{"$f":"IF($E104=1,StagingPRDM!BS100*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20095.708058358025},{"$f":"IF($E104=1,StagingPRDM!BT100*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1304.2549866666652},{"$f":"IF($E104=1,StagingPRDM!BU100*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E104=1,StagingPRDM!BV100*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E104=1,StagingPRDM!BW100*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4796.2925316128994},{"$f":"IF($E104=1,StagingPRDM!BX100*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4922.5107561290342},{"$f":"IF($E104=1,StagingPRDM!BY100*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9781.9124000000011},{"$f":"IF($E104=1,StagingPRDM!BZ100*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3392.8895163870939},{"$f":"IF($E104=1,StagingPRDM!CA100*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15015.71195670459},{"$f":"IF($E104=1,StagingPRDM!CB100*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14128.926572903212},{"$f":"IF($E104=1,StagingPRDM!CC100*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18960.264944516126},{"$f":"IF($E104=1,StagingPRDM!CD100*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16172.667052137938},{"$f":"IF($E104=1,StagingPRDM!CE100*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15839.663671235545},{"$f":"IF($E104=1,StagingPRDM!CF100*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":955.72067200000004},{"$f":"IF($E104=1,StagingPRDM!CG100*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E104=1,StagingPRDM!CH100*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E104=1,StagingPRDM!CI100*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3792.0529889032186},{"$f":"IF($E104=1,StagingPRDM!CJ100*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3701.9978152257986},{"$f":"IF($E104=1,StagingPRDM!CK100*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8239.3182144000002},{"$f":"IF($E104=1,StagingPRDM!CL100*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3218.5647251613027},{"$f":"IF($E104=1,StagingPRDM!CM100*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14974.685421303731},{"$f":"IF($E104=1,StagingPRDM!CN100*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14090.322948387111},{"$f":"IF($E104=1,StagingPRDM!CO100*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18908.460941935467},{"$f":"IF($E104=1,StagingPRDM!CP100*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16253.023679999998},{"$f":"IF($E104=1,StagingPRDM!CQ100*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15796.385901642005},{"$f":"IF($E104=1,StagingPRDM!CR100*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":953.10941333333233},{"$f":"IF($E104=1,StagingPRDM!CS100*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E104=1,StagingPRDM!CT100*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E104=1,StagingPRDM!CU100*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3781.6921883870937},{"$f":"IF($E104=1,StagingPRDM!CV100*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3881.210403870969},{"$f":"IF($E104=1,StagingPRDM!CW100*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7825.5299199999999},0,{"$f":"+VLOOKUP($B104,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"No"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10354,"Snohomish County PUD #1",{"$f":"+VLOOKUP($B114,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E113","v":1},{"$f":"IF($E114=1,StagingPRDM!BB110*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":142452.49390842748},{"$f":"IF($E114=1,StagingPRDM!BC110*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":158579.98166509721},{"$f":"IF($E114=1,StagingPRDM!BD110*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":178733.78105302199},{"$f":"IF($E114=1,StagingPRDM!BE110*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":182408.68122420568},{"$f":"IF($E114=1,StagingPRDM!BF110*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":157133.66249198958},{"$f":"IF($E114=1,StagingPRDM!BG110*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":154821.16562125241},{"$f":"IF($E114=1,StagingPRDM!BH110*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":140020.37815877114},{"$f":"IF($E114=1,StagingPRDM!BI110*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":128554.6896246783},{"$f":"IF($E114=1,StagingPRDM!BJ110*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":122552.3526784116},{"$f":"IF($E114=1,StagingPRDM!BK110*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":123343.01301827232},{"$f":"IF($E114=1,StagingPRDM!BL110*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":128086.97505743665},{"$f":"IF($E114=1,StagingPRDM!BM110*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":119307.30446664538},{"$f":"IF($E114=1,StagingPRDM!BN110*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":149001.47376631069},{"$f":"IF($E114=1,StagingPRDM!BO110*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159727.04395863842},{"$f":"IF($E114=1,StagingPRDM!BP110*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":180026.62254963},{"$f":"IF($E114=1,StagingPRDM!BQ110*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":183728.10450859446},{"$f":"IF($E114=1,StagingPRDM!BR110*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":157365.86156968473},{"$f":"IF($E114=1,StagingPRDM!BS110*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":155941.03913530853},{"$f":"IF($E114=1,StagingPRDM!BT110*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":141033.19260373991},{"$f":"IF($E114=1,StagingPRDM!BU110*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":129484.5688917714},{"$f":"IF($E114=1,StagingPRDM!BV110*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":123438.8150254628},{"$f":"IF($E114=1,StagingPRDM!BW110*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":124235.19447723987},{"$f":"IF($E114=1,StagingPRDM!BX110*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":124235.19447723987},{"$f":"IF($E114=1,StagingPRDM!BY110*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":125177.38988497641},{"$f":"IF($E114=1,StagingPRDM!BZ110*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":112318.31250472166},{"$f":"IF($E114=1,StagingPRDM!CA110*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":127260.43528624049},{"$f":"IF($E114=1,StagingPRDM!CB110*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153711.05170559892},{"$f":"IF($E114=1,StagingPRDM!CC110*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":143822.22942677757},{"$f":"IF($E114=1,StagingPRDM!CD110*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":116278.91024407229},{"$f":"IF($E114=1,StagingPRDM!CE110*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":121698.3681686287},{"$f":"IF($E114=1,StagingPRDM!CF110*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102322.58403910199},{"$f":"IF($E114=1,StagingPRDM!CG110*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101360.42835791943},{"$f":"IF($E114=1,StagingPRDM!CH110*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":98041.882142729286},{"$f":"IF($E114=1,StagingPRDM!CI110*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":97251.22180286856},{"$f":"IF($E114=1,StagingPRDM!CJ110*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":92507.259763704249},{"$f":"IF($E114=1,StagingPRDM!CK110*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":104393.89140831471},{"$f":"IF($E114=1,StagingPRDM!CL110*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":107612.17549789106},{"$f":"IF($E114=1,StagingPRDM!CM110*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":128180.95277680733},{"$f":"IF($E114=1,StagingPRDM!CN110*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":154822.89539268179},{"$f":"IF($E114=1,StagingPRDM!CO110*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":144862.54393946871},{"$f":"IF($E114=1,StagingPRDM!CP110*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":118024.39617726355},{"$f":"IF($E114=1,StagingPRDM!CQ110*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":122578.65335876416},{"$f":"IF($E114=1,StagingPRDM!CR110*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":103062.71767196376},{"$f":"IF($E114=1,StagingPRDM!CS110*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102093.60239543514},{"$f":"IF($E114=1,StagingPRDM!CT110*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":98751.052020370247},{"$f":"IF($E114=1,StagingPRDM!CU110*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":97954.67256859297},{"$f":"IF($E114=1,StagingPRDM!CV110*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":97954.67256859297},{"$f":"IF($E114=1,StagingPRDM!CW110*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":100141.91190798112},0,{"$f":"+VLOOKUP($B114,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"No"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10388,"Umatilla Elec Coop",{"$f":"+VLOOKUP($B123,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E122","v":0},{"$f":"IF($E123=1,StagingPRDM!BB119*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":85954.200000000012},{"$f":"IF($E123=1,StagingPRDM!BC119*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":89733.099999999977},{"$f":"IF($E123=1,StagingPRDM!BD119*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78220.900000000023},{"$f":"IF($E123=1,StagingPRDM!BE119*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":100855.40000000002},{"$f":"IF($E123=1,StagingPRDM!BF119*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":95028.900000000023},{"$f":"IF($E123=1,StagingPRDM!BG119*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74036.899999999965},{"$f":"IF($E123=1,StagingPRDM!BH119*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94223.400000000023},{"$f":"IF($E123=1,StagingPRDM!BI119*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":109415.59999999998},{"$f":"IF($E123=1,StagingPRDM!BJ119*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94841.099999999977},{"$f":"IF($E123=1,StagingPRDM!BK119*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":125972.79999999999},{"$f":"IF($E123=1,StagingPRDM!BL119*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":122906.5},{"$f":"IF($E123=1,StagingPRDM!BM119*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":80923.5},{"$f":"IF($E123=1,StagingPRDM!BN119*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":110895.20000000001},{"$f":"IF($E123=1,StagingPRDM!BO119*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":92101.699999999953},{"$f":"IF($E123=1,StagingPRDM!BP119*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75834.800000000047},{"$f":"IF($E123=1,StagingPRDM!BQ119*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":109413.20000000001},{"$f":"IF($E123=1,StagingPRDM!BR119*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90928.400000000023},{"$f":"IF($E123=1,StagingPRDM!BS119*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69337.700000000012},{"$f":"IF($E123=1,StagingPRDM!BT119*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":96972},{"$f":"IF($E123=1,StagingPRDM!BU119*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":114792.29999999999},{"$f":"IF($E123=1,StagingPRDM!BV119*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":91013.5},{"$f":"IF($E123=1,StagingPRDM!BW119*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":131902.19999999995},{"$f":"IF($E123=1,StagingPRDM!BX119*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":99682.800000000047},{"$f":"IF($E123=1,StagingPRDM!BY119*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":104728.40000000002},{"$f":"IF($E123=1,StagingPRDM!BZ119*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75664.200000000012},{"$f":"IF($E123=1,StagingPRDM!CA119*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56905},{"$f":"IF($E123=1,StagingPRDM!CB119*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77218.599999999977},{"$f":"IF($E123=1,StagingPRDM!CC119*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48631.5},{"$f":"IF($E123=1,StagingPRDM!CD119*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46036.799999999988},{"$f":"IF($E123=1,StagingPRDM!CE119*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78280.400000000023},{"$f":"IF($E123=1,StagingPRDM!CF119*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58013.900000000023},{"$f":"IF($E123=1,StagingPRDM!CG119*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59727.400000000023},{"$f":"IF($E123=1,StagingPRDM!CH119*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":88462.099999999977},{"$f":"IF($E123=1,StagingPRDM!CI119*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71997},{"$f":"IF($E123=1,StagingPRDM!CJ119*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":68752},{"$f":"IF($E123=1,StagingPRDM!CK119*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":80420.200000000012},{"$f":"IF($E123=1,StagingPRDM!CL119*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50723.200000000012},{"$f":"IF($E123=1,StagingPRDM!CM119*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54536.599999999977},{"$f":"IF($E123=1,StagingPRDM!CN119*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79605},{"$f":"IF($E123=1,StagingPRDM!CO119*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40074},{"$f":"IF($E123=1,StagingPRDM!CP119*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45453},{"$f":"IF($E123=1,StagingPRDM!CQ119*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":82980.099999999977},{"$f":"IF($E123=1,StagingPRDM!CR119*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55264.799999999988},{"$f":"IF($E123=1,StagingPRDM!CS119*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54351},{"$f":"IF($E123=1,StagingPRDM!CT119*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":92289.600000000035},{"$f":"IF($E123=1,StagingPRDM!CU119*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66067.399999999965},{"$f":"IF($E123=1,StagingPRDM!CV119*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":91975.5},{"$f":"IF($E123=1,StagingPRDM!CW119*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56615.800000000047},3919759.5999999996,{"$f":"+VLOOKUP($B123,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},326909.2129382494,296608.21947105211,314411.01139792876,302370.55201374838,285336.79927275114,308095.66645802214,307933.84863879462,342129.39247025282,370771.55101809255,400438.01636164339,387672.00633050111,326353.57100147643,326909.2129382494,296608.62401560013,314411.61821475095,302371.15883057046,275861.75914015091,308096.67781939229,307932.83727742429,342129.9992870749,370771.34874581866,400437.6118170952,387671.60178595316,326354.58236284676]
[null,10426,"U.S. DOE Richland Operations Office",{"$f":"+VLOOKUP($B128,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E127","v":0},{"$f":"IF($E128=1,StagingPRDM!BB124*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12219.563},{"$f":"IF($E128=1,StagingPRDM!BC124*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13042.308999999999},{"$f":"IF($E128=1,StagingPRDM!BD124*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15033.665999999999},{"$f":"IF($E128=1,StagingPRDM!BE124*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15700.192999999999},{"$f":"IF($E128=1,StagingPRDM!BF124*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13691.954},{"$f":"IF($E128=1,StagingPRDM!BG124*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13177.567999999999},{"$f":"IF($E128=1,StagingPRDM!BH124*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11861.858},{"$f":"IF($E128=1,StagingPRDM!BI124*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11517.813},{"$f":"IF($E128=1,StagingPRDM!BJ124*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12320.919},{"$f":"IF($E128=1,StagingPRDM!BK124*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12858.735000000001},{"$f":"IF($E128=1,StagingPRDM!BL124*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13537.304},{"$f":"IF($E128=1,StagingPRDM!BM124*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11466.591},{"$f":"IF($E128=1,StagingPRDM!BN124*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14454.38},{"$f":"IF($E128=1,StagingPRDM!BO124*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15176.626},{"$f":"IF($E128=1,StagingPRDM!BP124*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17119.648000000001},{"$f":"IF($E128=1,StagingPRDM!BQ124*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17867.103999999999},{"$f":"IF($E128=1,StagingPRDM!BR124*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15607.242},{"$f":"IF($E128=1,StagingPRDM!BS124*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15317.887000000001},{"$f":"IF($E128=1,StagingPRDM!BT124*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14029.585999999999},{"$f":"IF($E128=1,StagingPRDM!BU124*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13699.24},{"$f":"IF($E128=1,StagingPRDM!BV124*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14622.605},{"$f":"IF($E128=1,StagingPRDM!BW124*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15139.804},{"$f":"IF($E128=1,StagingPRDM!BX124*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15903.366},{"$f":"IF($E128=1,StagingPRDM!BY124*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13639.463},{"$f":"IF($E128=1,StagingPRDM!BZ124*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9148.6450000000004},{"$f":"IF($E128=1,StagingPRDM!CA124*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10838.549000000001},{"$f":"IF($E128=1,StagingPRDM!CB124*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13131.289000000001},{"$f":"IF($E128=1,StagingPRDM!CC124*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12614.953},{"$f":"IF($E128=1,StagingPRDM!CD124*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10984.308000000001},{"$f":"IF($E128=1,StagingPRDM!CE124*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10883.314},{"$f":"IF($E128=1,StagingPRDM!CF124*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9522.8130000000001},{"$f":"IF($E128=1,StagingPRDM!CG124*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9116.2109999999993},{"$f":"IF($E128=1,StagingPRDM!CH124*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8598.5849999999991},{"$f":"IF($E128=1,StagingPRDM!CI124*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9171.2649999999994},{"$f":"IF($E128=1,StagingPRDM!CJ124*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8822.1219999999994},{"$f":"IF($E128=1,StagingPRDM!CK124*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9156.5480000000007},{"$f":"IF($E128=1,StagingPRDM!CL124*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10821.826999999999},{"$f":"IF($E128=1,StagingPRDM!CM124*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12612.231},{"$f":"IF($E128=1,StagingPRDM!CN124*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14953.307000000001},{"$f":"IF($E128=1,StagingPRDM!CO124*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14356.043},{"$f":"IF($E128=1,StagingPRDM!CP124*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12520.838},{"$f":"IF($E128=1,StagingPRDM!CQ124*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12650.995999999999},{"$f":"IF($E128=1,StagingPRDM!CR124*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11263.085999999999},{"$f":"IF($E128=1,StagingPRDM!CS124*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10842.782999999999},{"$f":"IF($E128=1,StagingPRDM!CT124*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10204.897999999999},{"$f":"IF($E128=1,StagingPRDM!CU124*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10798.196},{"$f":"IF($E128=1,StagingPRDM!CV124*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10364.06},{"$f":"IF($E128=1,StagingPRDM!CW124*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10891.675999999999},603273.96700000018,{"$f":"+VLOOKUP($B128,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},43221.960242031862,48304.354535560895,56969.894959306679,57273.689710401901,49913.236294122646,48668.493174168842,43255.260326506177,41736.909569634066,42314.356457547896,44560.58196981057,45226.919431271614,41714.892232605416,51126.758688579197,56209.152982108229,64874.695428576757,65178.492202394707,56895.30705825644,56573.295666161663,51160.062818498984,49641.708016181408,50219.154904095223,52465.382439080648,53131.719900541684,49619.69270187548]
[null,10451,"Whatcom County PUD #1",{"$f":"+VLOOKUP($B135,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E134","v":0},{"$f":"IF($E135=1,StagingPRDM!BB131*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11102.504000000001},{"$f":"IF($E135=1,StagingPRDM!BC131*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10821.448},{"$f":"IF($E135=1,StagingPRDM!BD131*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10607.085999999999},{"$f":"IF($E135=1,StagingPRDM!BE131*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11312.57},{"$f":"IF($E135=1,StagingPRDM!BF131*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10844.51},{"$f":"IF($E135=1,StagingPRDM!BG131*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11291.1},{"$f":"IF($E135=1,StagingPRDM!BH131*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11148.365},{"$f":"IF($E135=1,StagingPRDM!BI131*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11033.858},{"$f":"IF($E135=1,StagingPRDM!BJ131*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10537.758},{"$f":"IF($E135=1,StagingPRDM!BK131*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8483.3490000000002},{"$f":"IF($E135=1,StagingPRDM!BL131*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11958.625},{"$f":"IF($E135=1,StagingPRDM!BM131*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10200.393},{"$f":"IF($E135=1,StagingPRDM!BN131*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11540.959000000001},{"$f":"IF($E135=1,StagingPRDM!BO131*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10821.448},{"$f":"IF($E135=1,StagingPRDM!BP131*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10607.085999999999},{"$f":"IF($E135=1,StagingPRDM!BQ131*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11312.57},{"$f":"IF($E135=1,StagingPRDM!BR131*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10413.876},{"$f":"IF($E135=1,StagingPRDM!BS131*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11291.1},{"$f":"IF($E135=1,StagingPRDM!BT131*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11148.365},{"$f":"IF($E135=1,StagingPRDM!BU131*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11033.858},{"$f":"IF($E135=1,StagingPRDM!BV131*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10537.758},{"$f":"IF($E135=1,StagingPRDM!BW131*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11267.305},{"$f":"IF($E135=1,StagingPRDM!BX131*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11505.478999999999},{"$f":"IF($E135=1,StagingPRDM!BY131*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10637.36},{"$f":"IF($E135=1,StagingPRDM!BZ131*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8710.5470000000005},{"$f":"IF($E135=1,StagingPRDM!CA131*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8614.8150000000005},{"$f":"IF($E135=1,StagingPRDM!CB131*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9060.1200000000008},{"$f":"IF($E135=1,StagingPRDM!CC131*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8844.1010000000006},{"$f":"IF($E135=1,StagingPRDM!CD131*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7957.7650000000003},{"$f":"IF($E135=1,StagingPRDM!CE131*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8796.8150000000005},{"$f":"IF($E135=1,StagingPRDM!CF131*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8123.4809999999998},{"$f":"IF($E135=1,StagingPRDM!CG131*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8648.1589999999997},{"$f":"IF($E135=1,StagingPRDM!CH131*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8381.3610000000008},{"$f":"IF($E135=1,StagingPRDM!CI131*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6606.1790000000001},{"$f":"IF($E135=1,StagingPRDM!CJ131*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8518.2270000000008},{"$f":"IF($E135=1,StagingPRDM!CK131*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8908.3770000000004},{"$f":"IF($E135=1,StagingPRDM!CL131*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8272.0920000000006},{"$f":"IF($E135=1,StagingPRDM!CM131*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8614.8150000000005},{"$f":"IF($E135=1,StagingPRDM!CN131*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9060.1200000000008},{"$f":"IF($E135=1,StagingPRDM!CO131*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8844.1010000000006},{"$f":"IF($E135=1,StagingPRDM!CP131*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7748.1779999999999},{"$f":"IF($E135=1,StagingPRDM!CQ131*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8796.8150000000005},{"$f":"IF($E135=1,StagingPRDM!CR131*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8123.4809999999998},{"$f":"IF($E135=1,StagingPRDM!CS131*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8648.1589999999997},{"$f":"IF($E135=1,StagingPRDM!CT131*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8381.3610000000008},{"$f":"IF($E135=1,StagingPRDM!CU131*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8774.1080000000002},{"$f":"IF($E135=1,StagingPRDM!CV131*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8971.3719999999994},{"$f":"IF($E135=1,StagingPRDM!CW131*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8471.4089999999997},465334.68800000002,{"$f":"+VLOOKUP($B135,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},40076.308813324431,39314.171157435143,39781.304815258751,40771.356801361944,38031.789212729011,40632.282476626751,38981.601152635762,39811.26336176601,38268.132228601928,30521.93142667961,41418.994191088495,38651.743619031193,40076.308813324431,39314.171157435143,39781.304815258751,40771.356801361944,36736.799637182296,40632.282476626751,38981.601152635762,39811.26336176601,38268.132228601928,40538.221823755208,41418.992168365752,38651.74159630845]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BB123/(8784+8760)","v":223.42450980392155}]

{"sheet":"Energy Rates","index":34,"n_rows":110,"n_cols":33,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[]
[null,null,null,"Energy Rates",{"$f":"+MONTH(E3)","v":10},{"$f":"+MONTH(F3)","v":11},12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9]
[null,null,null,null,{"$f":"+StagingTRM!S4","v":"2023-10-01"},{"$f":"+EOMONTH(E3,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(F3,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+Init!B3","v":2024},{"$f":"+AC3+1","v":2025},"Total"]
[null,null,null,"Aggregate Energy"]
[null,null,null,"HLH",{"$f":"_xlfn.XLOOKUP(E$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(E$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2122163.5631635734},{"$f":"_xlfn.XLOOKUP(F$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(F$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2409850.8266010205},{"$f":"_xlfn.XLOOKUP(G$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(G$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2829376.6522900262},{"$f":"_xlfn.XLOOKUP(H$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(H$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2954335.2715782379},{"$f":"_xlfn.XLOOKUP(I$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(I$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2540591.0736989314},{"$f":"_xlfn.XLOOKUP(J$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(J$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2469398.513387105},{"$f":"_xlfn.XLOOKUP(K$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(K$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2124590.3941708254},{"$f":"_xlfn.XLOOKUP(L$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(L$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":1963624.818790121},{"$f":"_xlfn.XLOOKUP(M$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(M$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":1928662.3391766087},{"$f":"_xlfn.XLOOKUP(N$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(N$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2258486.0098390416},{"$f":"_xlfn.XLOOKUP(O$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(O$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2297653.6919893301},{"$f":"_xlfn.XLOOKUP(P$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(P$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":1977618.1711121313},{"$f":"_xlfn.XLOOKUP(Q$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2204280.8244725284},{"$f":"_xlfn.XLOOKUP(R$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(R$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2425617.6123836813},{"$f":"_xlfn.XLOOKUP(S$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(S$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2843178.2021324718},{"$f":"_xlfn.XLOOKUP(T$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(T$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2977647.4256699514},{"$f":"_xlfn.XLOOKUP(U$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(U$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2507173.8408115767},{"$f":"_xlfn.XLOOKUP(V$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(V$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2483909.5256141806},{"$f":"_xlfn.XLOOKUP(W$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(W$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2149265.537062834},{"$f":"_xlfn.XLOOKUP(X$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(X$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":1984047.5253641398},{"$f":"_xlfn.XLOOKUP(Y$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":1940648.4388348639},{"$f":"_xlfn.XLOOKUP(Z$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2282268.7765006609},{"$f":"_xlfn.XLOOKUP(AA$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2246585.0804533334},{"$f":"_xlfn.XLOOKUP(AB$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2054968.0523593782},{"$f":"+SUM(E5:P5)","v":27876351.325796954},{"$f":"+SUM(Q5:AB5)","v":28099590.841659602},{"$f":"+SUM(AC5:AD5)","v":55975942.167456552}]
[null,null,null,"LLH",{"$f":"_xlfn.XLOOKUP(E$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(E$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1437356.507612837},{"$f":"_xlfn.XLOOKUP(F$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(F$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1703602.6027534755},{"$f":"_xlfn.XLOOKUP(G$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(G$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2120810.6107381885},{"$f":"_xlfn.XLOOKUP(H$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(H$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2068226.7207122671},{"$f":"_xlfn.XLOOKUP(I$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(I$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1695098.301624801},{"$f":"_xlfn.XLOOKUP(J$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(J$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1725129.3106751975},{"$f":"_xlfn.XLOOKUP(K$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(K$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1372517.8300344609},{"$f":"_xlfn.XLOOKUP(L$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(L$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1344910.4420803199},{"$f":"_xlfn.XLOOKUP(M$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(M$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1314309.3131645271},{"$f":"_xlfn.XLOOKUP(N$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(N$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1511773.8765050985},{"$f":"_xlfn.XLOOKUP(O$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(O$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1414720.2507154287},{"$f":"_xlfn.XLOOKUP(P$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(P$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1453636.3799600869},{"$f":"_xlfn.XLOOKUP(Q$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1379121.2426045791},{"$f":"_xlfn.XLOOKUP(R$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(R$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1710862.9682794693},{"$f":"_xlfn.XLOOKUP(S$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(S$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2135219.8110384867},{"$f":"_xlfn.XLOOKUP(T$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(T$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2071038.5372011764},{"$f":"_xlfn.XLOOKUP(U$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(U$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1692862.6546318228},{"$f":"_xlfn.XLOOKUP(V$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(V$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1737155.3628370916},{"$f":"_xlfn.XLOOKUP(W$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(W$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1377480.0204611085},{"$f":"_xlfn.XLOOKUP(X$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(X$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1349402.1641138685},{"$f":"_xlfn.XLOOKUP(Y$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1327328.6213552575},{"$f":"_xlfn.XLOOKUP(Z$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1516694.2996418092},{"$f":"_xlfn.XLOOKUP(AA$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1490019.3736901372},{"$f":"_xlfn.XLOOKUP(AB$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1397278.5028532904},19162092.146576688,19184463.558708094,38346555.705284782]
[null,null,null,"Total",{"$f":"+SUM(E5,E6)","v":3559520.0707764104},4113453.4293544963,4950187.2630282147,5022561.9922905052,4235689.3753237324,4194527.8240623027,3497108.2242052862,3308535.2608704409,3242971.6523411358,3770259.8863441404,3712373.9427047586,3431254.5510722185,3583402.0670771077,4136480.5806631506,4978398.0131709585,5048685.9628711278,4200036.4954434,4221064.8884512726,3526745.5575239426,3333449.6894780081,3267977.0601901216,3798963.0761424704,3736604.4541434706,3452246.5552126686,47038443.472373642,47284054.4003677,94322497.872741342]
[]
[null,null,null,"Load Shaping Rates"]
[null,null,"LS_HLH","HLH",{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(E$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(E$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":47.71},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(F$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(F$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":40.299999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(G$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(G$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":61.63},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(H$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(H$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":49.88},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(I$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(I$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":50.32},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(J$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(J$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":35.07},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(K$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(K$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":20.420000000000002},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(L$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(L$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":18.21},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(M$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(M$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":17.87},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(N$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(N$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":55.6},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(O$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(O$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":71.52},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(P$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(P$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":58.7},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Q$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(Q$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":47.71},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(R$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(R$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":40.299999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(S$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(S$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":61.63},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(T$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(T$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":49.88},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(U$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(U$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":50.32},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(V$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(V$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":35.07},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(W$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(W$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":20.420000000000002},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(X$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(X$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":18.21},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Y$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(Y$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":17.87},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Z$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(Z$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":55.6},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(AA$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(AA$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":71.52},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(AB$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(AB$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":58.7}]
[null,null,"LS_LLH","LLH",{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(E$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(E$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":32.909999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(F$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(F$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":31.39},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(G$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(G$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":52.69},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(H$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(H$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":36.729999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(I$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(I$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":42.01},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(J$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(J$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":35.840000000000003},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(K$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(K$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":21.67},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(L$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(L$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":16.34},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(M$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(M$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":10.33},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(N$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(N$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":36.92},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(O$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(O$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":48.93},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(P$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(P$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":44.18},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Q$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(Q$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":32.909999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(R$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(R$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":31.39},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(S$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(S$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":52.69},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(T$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(T$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":36.729999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(U$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(U$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":42.01},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(V$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(V$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":35.840000000000003},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(W$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(W$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":21.67},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(X$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(X$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":16.34},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Y$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(Y$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":10.33},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Z$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(Z$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":36.92},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(AA$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(AA$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":48.93},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(AB$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(AB$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":44.18}]
[null,null,null,"Average",{"$f":"(E10*VLOOKUP(E$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+E11*VLOOKUP(E$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(E$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":41.185268817204303},{"$f":"(F10*VLOOKUP(F$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+F11*VLOOKUP(F$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(F$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":36.333134535367542},{"$f":"(G10*VLOOKUP(G$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+G11*VLOOKUP(G$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(G$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":57.496451612903229},{"$f":"(H10*VLOOKUP(H$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+H11*VLOOKUP(H$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(H$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":44.082688172043014},{"$f":"(I10*VLOOKUP(I$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+I11*VLOOKUP(I$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(I$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":46.785862068965514},{"$f":"(J10*VLOOKUP(J$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+J11*VLOOKUP(J$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(J$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":35.408882907133247},{"$f":"(K10*VLOOKUP(K$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+K11*VLOOKUP(K$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(K$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":20.94777777777778},{"$f":"(L10*VLOOKUP(L$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+L11*VLOOKUP(L$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(L$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":17.385591397849463},{"$f":"(M10*VLOOKUP(M$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+M11*VLOOKUP(M$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(M$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":14.51888888888889},{"$f":"(N10*VLOOKUP(N$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+N11*VLOOKUP(N$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(N$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":47.364731182795701},{"$f":"(O10*VLOOKUP(O$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+O11*VLOOKUP(O$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(O$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":62.046774193548394},{"$f":"(P10*VLOOKUP(P$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+P11*VLOOKUP(P$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(P$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":51.923999999999999},{"$f":"(Q10*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+Q11*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(Q$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":41.503548387096771},{"$f":"(R10*VLOOKUP(R$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+R11*VLOOKUP(R$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(R$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":36.333134535367542},{"$f":"(S10*VLOOKUP(S$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+S11*VLOOKUP(S$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(S$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":57.496451612903229},{"$f":"(T10*VLOOKUP(T$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+T11*VLOOKUP(T$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(T$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":44.082688172043014},{"$f":"(U10*VLOOKUP(U$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+U11*VLOOKUP(U$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(U$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":46.758571428571429},{"$f":"(V10*VLOOKUP(V$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+V11*VLOOKUP(V$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(V$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":35.408882907133247},{"$f":"(W10*VLOOKUP(W$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+W11*VLOOKUP(W$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(W$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":20.94777777777778},{"$f":"(X10*VLOOKUP(X$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+X11*VLOOKUP(X$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(X$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":17.385591397849463},{"$f":"(Y10*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+Y11*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(Y$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":14.51888888888889},{"$f":"(Z10*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+Z11*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(Z$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":47.364731182795701},{"$f":"(AA10*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AA11*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AA$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":61.560967741935485},{"$f":"(AB10*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AB11*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AB$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":52.246666666666663}]
[]
[null,null,null,"Energy Revenues at Market"]
[null,null,null,"HLH",{"$f":"+E5*E10","v":101248423.59853409},{"$f":"+F5*F10","v":97116988.312021121},174374483.08063433,147362243.34632251,127842542.82853022,86601805.86448577,43384135.84896826,35757607.950168103,34465196.001085997,125571822.14705072,164328192.05107689,116086186.64428212,105166238.13558434,97752389.779062346,175225072.59742424,148525053.59241718,126160987.66963854,87110707.063289315,43888002.266823076,36129505.436880991,34679387.601979017,126894143.97343676,160675764.95402241,120626624.6734955,{"$f":"+SUM(E15:P15)","v":1254139627.6731601},{"$f":"+SUM(Q15:AB15)","v":1262833877.7440536},{"$f":"+SUM(E15:AB15)","v":2516973505.4172139}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,"Alternative 2",{"$f":"+_xlfn.XLOOKUP(E$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":12782368.807453331},{"$f":"+_xlfn.XLOOKUP(F$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":13584920.643726466},{"$f":"+_xlfn.XLOOKUP(G$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":20294926.011244904},{"$f":"+_xlfn.XLOOKUP(H$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":17837020.992262654},{"$f":"+_xlfn.XLOOKUP(I$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":18381725.062458709},{"$f":"+_xlfn.XLOOKUP(J$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":12094357.11963515},{"$f":"+_xlfn.XLOOKUP(K$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":7338994.0902067292},{"$f":"+_xlfn.XLOOKUP(L$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":4847201.3569588289},{"$f":"+_xlfn.XLOOKUP(M$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":4685461.0298371604},{"$f":"+_xlfn.XLOOKUP(N$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":14241441.597393801},{"$f":"+_xlfn.XLOOKUP(O$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":19176461.548785616},{"$f":"+_xlfn.XLOOKUP(P$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":14027009.158131143},{"$f":"+_xlfn.XLOOKUP(Q$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":13352732.080268785},{"$f":"+_xlfn.XLOOKUP(R$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":13778526.311515849},{"$f":"+_xlfn.XLOOKUP(S$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":20913826.58079385},{"$f":"+_xlfn.XLOOKUP(T$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":18082887.494193416},{"$f":"+_xlfn.XLOOKUP(U$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":18404688.021194573},{"$f":"+_xlfn.XLOOKUP(V$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":12484878.172961539},{"$f":"+_xlfn.XLOOKUP(W$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":7470575.5369134592},{"$f":"+_xlfn.XLOOKUP(X$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":4889451.7604848873},{"$f":"+_xlfn.XLOOKUP(Y$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":4812379.4555001454},{"$f":"+_xlfn.XLOOKUP(Z$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":14261323.759129405},{"$f":"+_xlfn.XLOOKUP(AA$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":19281621.028637975},{"$f":"+_xlfn.XLOOKUP(AB$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":14685522.070966616},159291887.41809449,162418412.27256048,321710299.69065499]
[]
[null,null,{"$f":"+D36&\"_\"&\"Demand\"","v":"Alternative 2_Demand"},"Alternative 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE$20-AE26-(IF(AND(ModelMode=\"Forecast\",RICC_Toggle=\"Yes\"),RIC_c!G4*2,0)+IF(AND(ModelMode=\"Forecast\",RICM_Toggle=\"Yes\"),RIC_m!I4*2,0))*('Forecast Rates'!$C$66/100-SUM(StagingTRM!$J$8:$J$142)/('Forecast Rates'!$C$66/100))","v":3042082250.6769285},8.7811776028979374,8.1154497818973947]
[null,null,{"$f":"+D45&\"_\"&\"Demand\"&\"_\"&\"PLVS\"","v":"Alternative 4_Demand_PLVS"},"Alternative 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE38-AE$30-(IF(AND(ModelMode=\"forecast\",RICC_Toggle=\"Yes\"),RIC_c!G4*2,0)+IF(AND(ModelMode=\"forecast\",RICM_Toggle=\"Yes\"),RIC_m!I4*2,0))*('Forecast Rates'!$C$66/100-SUM(StagingTRM!$J$8:$J$142)/('Forecast Rates'!$C$66/100))","v":1577034751.5713165},24.313500560271631,24.987899361747598]
[null,null,null,"Status Quo"]
[]
[null,null,null,"Alternative 3"]
[null,null,{"$f":"+$C$38&\"_\"&D66","v":"Alternative 4_Demand_LLH"},"LLH",10.131912831541143,8.6119128315411473,29.911912831541144,13.951912831541144,19.231912831541145,13.06191283154115,-1.1080871684588516,-6.4380871684588534,-12.448087168458853,14.141912831541148,26.151912831541146,21.401912831541146,10.131912831541143,8.6119128315411473,29.911912831541144,13.951912831541144,19.231912831541145,13.06191283154115,-1.1080871684588516,-6.4380871684588534,-12.448087168458853,14.141912831541148,26.151912831541146,21.401912831541146,{"$f":"+SUMPRODUCT(E66:P66,$E$5:$P$5)/SUM($E$5:$P$5)","v":12.360619748353455},{"$f":"+SUMPRODUCT(Q66:AB66,$Q$5:$AB$5)/SUM($Q$5:$AB$5)","v":12.319393186439433},{"$f":"+SUMPRODUCT(E66:AB66,$E$6:$AB$6)/SUM($E$6:$AB$6)","v":12.515078701004153},13.09093436662363]
[null,null,{"$f":"+$C$35&\"_PLVS_\"&D75","v":"Alternative 1_Demand_PLVS_LLH"},"LLH",21.79168904672126,20.271689046721264,41.571689046721261,25.61168904672126,30.891689046721261,24.721689046721266,10.551689046721265,5.2216890467212629,-0.7883109532787369,25.801689046721265,37.811689046721263,33.061689046721263,21.79168904672126,20.271689046721264,41.571689046721261,25.61168904672126,30.891689046721261,24.721689046721266,10.551689046721265,5.2216890467212629,-0.7883109532787369,25.801689046721265,37.811689046721263,33.061689046721263,{"$f":"+SUMPRODUCT(E75:P75,$E$5:$P$5)/SUM($E$5:$P$5)","v":24.020395963533574},{"$f":"+SUMPRODUCT(Q75:AB75,$Q$5:$AB$5)/SUM($Q$5:$AB$5)","v":23.979169401619551},{"$f":"+SUMPRODUCT(E75:AB75,$E$6:$AB$6)/SUM($E$6:$AB$6)","v":24.174854916184266},26.090837879379016]
[null,null,{"$f":"+$C$36&\"_PLVS_\"&D78","v":"Alternative 2_Demand_PLVS_HLH"},"HLH",{"$f":"INDEX(E$10:E$11,MATCH($D78,$D$49:$D$50,0),1)-INDEX($AF$34:$AF$46,MATCH(LEFT($C78,LEN($C78)-4),$C$34:$C$46,0),1)","v":37.393409005289278},29.983409005289275,51.31340900528928,39.56340900528928,40.003409005289278,24.753409005289278,10.103409005289281,7.8934090052892802,7.5534090052892804,45.283409005289279,{"$f":"INDEX(O$10:O$11,MATCH($D78,$D$49:$D$50,0),1)-INDEX($AF$34:$AF$46,MATCH(LEFT($C78,LEN($C78)-4),$C$34:$C$46,0),1)","v":61.203409005289274},48.38340900528928,37.393409005289278,29.983409005289275,51.31340900528928,39.56340900528928,40.003409005289278,24.753409005289278,10.103409005289281,7.8934090052892802,7.5534090052892804,45.283409005289279,61.203409005289274,48.38340900528928,{"$f":"+SUMPRODUCT(E78:P78,$E$5:$P$5)/SUM($E$5:$P$5)","v":34.672784157573687},{"$f":"+SUMPRODUCT(Q78:AB78,$Q$5:$AB$5)/SUM($Q$5:$AB$5)","v":34.624770780273373},{"$f":"+SUMPRODUCT(E78:AB78,$E$5:$AB$5)/SUM($E$5:$AB$5)","v":34.64868172705043},34.06415508095553]
[null,null,null,"Alternative 4"]
[null,null,null,"Alternative 3",77001798.358662635,67908413.775736868,186616120.10883081,122369529.97607893,113911893.54525891,64116101.095866844,2831111.8640627139,-8771529.561608661,-17145066.716721375,105600397.9231642,158927905.39678043,111336083.35970724,78523037.545327842,68308848.604469955,187658865.18969434,123110499.46543756,112853078.546157,64522593.615795612,2846767.9542201143,-8827043.0709760003,-17299020.172996644,106527418.02658707,158472806.09386986,112964669.42513101,null,null,1974365280.3485372,{"$f":"+SUM('Energy Revenues PLVS'!CC3:CZ3)-AE94","v":0}]
[null,null,null,"Total (Before Discounts)"]
[null,null,null,"Alternative 3",{"$f":"+E27+E$30+IF($D101=\"Alternative 4\",E$31,0)+E94","v":124626641.03332037},136196551.0832414,249677114.08952919,206241414.81178194,179668991.02928087,125998503.87518498,54083212.212939352,35925595.400497168,31204280.969981868,159967035.5077951,212672768.48877388,161596452.12524784,128534282.95526543,130150928.49198171,259651515.21406147,197503536.45181537,180330422.10046703,127375893.50649671,55024380.917276055,36680155.000034094,31850951.919766728,161686282.63336402,213265217.11634463,163880423.43313575,null,null,3363792550.3675833,0]
[null,null,null,"Alternative 2",{"$f":"+SUM($E100:E100)","v":130077347.71166435},{"$f":"+SUM($E100:F100)","v":257713838.91855592},{"$f":"+SUM($E100:G100)","v":520287098.00793612},{"$f":"+SUM($E100:H100)","v":716897955.95115519},{"$f":"+SUM($E100:I100)","v":896843216.56008279},{"$f":"+SUM($E100:J100)","v":1020161239.5748976},{"$f":"+SUM($E100:K100)","v":1070028138.7796458},{"$f":"+SUM($E100:L100)","v":1103976704.5086656},{"$f":"+SUM($E100:M100)","v":1128906954.8652983},{"$f":"+SUM($E100:N100)","v":1291824140.570188},{"$f":"+SUM($E100:O100)","v":1512267092.664757},{"$f":"+SUM($E100:P100)","v":1676381501.5905664},{"$f":"+SUM($E100:Q100)","v":1808838325.5991933},{"$f":"+SUM($E100:R100)","v":1937346529.5036128},{"$f":"+SUM($E100:S100)","v":2201916667.8920865},{"$f":"+SUM($E100:T100)","v":2399826652.7287621},{"$f":"+SUM($E100:U100)","v":2578299306.5867243},{"$f":"+SUM($E100:V100)","v":2702735762.0838661},{"$f":"+SUM($E100:W100)","v":2753104781.283288},{"$f":"+SUM($E100:X100)","v":2787338855.5524588},{"$f":"+SUM($E100:Y100)","v":2812541302.4188852},{"$f":"+SUM($E100:Z100)","v":2976749848.8033395},{"$f":"+SUM($E100:AA100)","v":3197134842.8693538},{"$f":"+SUM($E100:AB100)","v":3363792550.3675842}]
[null,null,null,"Alternative 3",{"$f":"+SUM($E101:E101)","v":124626641.03332037},{"$f":"+SUM($E101:F101)","v":260823192.11656177},{"$f":"+SUM($E101:G101)","v":510500306.20609093},{"$f":"+SUM($E101:H101)","v":716741721.01787281},{"$f":"+SUM($E101:I101)","v":896410712.04715371},{"$f":"+SUM($E101:J101)","v":1022409215.9223387},{"$f":"+SUM($E101:K101)","v":1076492428.135278},{"$f":"+SUM($E101:L101)","v":1112418023.5357752},{"$f":"+SUM($E101:M101)","v":1143622304.5057571},{"$f":"+SUM($E101:N101)","v":1303589340.0135522},{"$f":"+SUM($E101:O101)","v":1516262108.502326},{"$f":"+SUM($E101:P101)","v":1677858560.627574},{"$f":"+SUM($E101:Q101)","v":1806392843.5828395},{"$f":"+SUM($E101:R101)","v":1936543772.0748212},{"$f":"+SUM($E101:S101)","v":2196195287.2888827},{"$f":"+SUM($E101:T101)","v":2393698823.7406979},{"$f":"+SUM($E101:U101)","v":2574029245.8411651},{"$f":"+SUM($E101:V101)","v":2701405139.347662},{"$f":"+SUM($E101:W101)","v":2756429520.2649379},{"$f":"+SUM($E101:X101)","v":2793109675.2649717},{"$f":"+SUM($E101:Y101)","v":2824960627.1847386},{"$f":"+SUM($E101:Z101)","v":2986646909.8181028},{"$f":"+SUM($E101:AA101)","v":3199912126.9344473},{"$f":"+SUM($E101:AB101)","v":3363792550.3675833}]
[null,null,null,"Alternative 4",{"$f":"+SUM($E102:E102)","v":130509384.54244944},{"$f":"+SUM($E102:F102)","v":257642973.54116714},{"$f":"+SUM($E102:G102)","v":522050169.40868783},{"$f":"+SUM($E102:H102)","v":718439310.47284746},{"$f":"+SUM($E102:I102)","v":897636645.32535338},{"$f":"+SUM($E102:J102)","v":1019806660.9298794},{"$f":"+SUM($E102:K102)","v":1067941424.2093002},{"$f":"+SUM($E102:L102)","v":1100212134.853883},{"$f":"+SUM($E102:M102)","v":1123774440.8974938},{"$f":"+SUM($E102:N102)","v":1287594294.227483},{"$f":"+SUM($E102:O102)","v":1510171957.4331985},{"$f":"+SUM($E102:P102)","v":1676324792.6149561},{"$f":"+SUM($E102:Q102)","v":1808673606.2540863},{"$f":"+SUM($E102:R102)","v":1936725889.3427691},{"$f":"+SUM($E102:S102)","v":2202868791.2812037},{"$f":"+SUM($E102:T102)","v":2400761812.2373829},{"$f":"+SUM($E102:U102)","v":2578863000.6076255},{"$f":"+SUM($E102:V102)","v":2702098986.3836045},{"$f":"+SUM($E102:W102)","v":2750796113.4561276},{"$f":"+SUM($E102:X102)","v":2783412403.0769148},{"$f":"+SUM($E102:Y102)","v":2807208372.09794},{"$f":"+SUM($E102:Z102)","v":2972348964.2025204},{"$f":"+SUM($E102:AA102)","v":3195614342.8825002},{"$f":"+SUM($E102:AB102)","v":3363792550.3675833}]

{"sheet":"Energy Revenues","index":35,"n_rows":139,"n_cols":129,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Energy Revenues",null,null,null,"Status Quo Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 1 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 2 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 3 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 4 Energy Revenues"]
[null,null,null,null,null,"Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand",null,"Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand",null,"Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand",null,"Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand",null,"Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand"]
[null,null,null,null,null,{"$f":"+SUM(F5:F139)","v":124543702.78807516},{"$f":"+SUM(G5:G139)","v":122848800.66068968},252732148.41802076,189452214.57411551,170484896.49798423,120139339.33387583,49539426.93705944,35418154.453667745,26168932.164388124,155956999.83200622,208511367.12222978,157164839.11791822,126383916.32047668,123556792.2962478,254151683.84154284,190542102.8188023,168949892.07609472,120900268.00079404,49950927.197262749,35695404.732738882,26348957.639692679,157267387.43415859,208379897.02668136,159073800.01893312,null,114441310.05784026,111174271.17508776,238682856.70875654,175197513.72985172,158463445.09387109,108234709.90237708,39614167.351895675,26028090.090341069,16964946.066952474,145256499.39667884,197975154.71578768,147426481.04067981,116213743.29935578,111816908.68386672,240022326.26061922,176213258.66161135,157029628.30046889,108920322.84104139,39941552.907108232,26234629.897933364,17074002.859556239,146485423.51774755,197774915.19690666,149275863.8340272,null,117295048.3415051,114472108.88804132,242651520.63617551,179224201.92221621,161859281.80436265,111597546.57569675,42417868.812513389,28680608.842606936,19564901.16570466,148279191.99654928,200951438.99932197,150177386.29720166,119086628.25610536,115133207.72361337,244013607.30947381,{"$f":"+SUM(BS5:BS139)","v":180260890.96258724},160396881.38557994,112304434.80852352,42769015.209366262,28907123.044870231,19694005.292853069,149531128.03775388,200770625.56506744,152043598.79923877,null,82467133.143759206,74224265.257765964,194216703.92446542,130081238.92025161,120415427.73569013,70556435.289263397,8200618.6641261382,-3691560.2147833803,-12165764.612447554,111389305.44327156,164627934.06382623,116604477.54814199,84025041.067367598,74660056.28299363,195302764.16889128,130862319.50388706,119301870.82736324,71003673.173234403,8261780.3127586264,-3708819.7768172985,-12281324.430643748,112360396.80869853,164210038.61266911,118265295.01784416,null,67472767.814048693,56896473.235220015,173364197.18297809,108923855.92870256,102572720.67014912,52887119.952067643,-6530838.7426673295,-17628659.998266123,-25826679.775791861,95507205.328728378,148989676.64973849,102150426.64942455,68930073.586183041,57235263.116372354,174331420.5377517,109594890.11536326,101609350.38680324,53222571.29450655,-6594523.4200400859,-17750870.800100576,-26047574.080955658,96357385.41808255,148469710.93814921,103722815.96790794]
[null,"BESID","Customer","JOE",null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(G4,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17194.644233592033},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16643.791293410803},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35906.47028921546},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27732.122296535432},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23885.929765768007},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16953.130607136038},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7328.4213399816235},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4088.2931748903811},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2883.8810251129039},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14034.566884794845},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19239.082516808259},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15984.938691850079},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17630.144425498795},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16828.877054024011},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36177.486503770939},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27898.735555976447},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25028.261785125316},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17029.134632527228},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7353.4668812016262},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4097.725078118292},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2883.8810251129039},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14034.566884794845},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19043.475706808262},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16118.479131850079},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15788.584708791224},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15057.626662438153},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33906.043195673905},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25639.898616945844},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22198.219560586465},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15274.249834900185},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5862.650326995541},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3002.0543863001362},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1853.7237521147033},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13071.690401706815},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18270.404889091176},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14989.301635154814},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16203.902934231639},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15225.073424093642},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34161.960540646905},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25793.941783646114},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23258.4188380552},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15342.727130567178},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5882.686562799553},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3008.980217753362},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1853.7237521147033},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13071.690401706815},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18074.798079091179},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15122.842075154815},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16185.770405505114},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15505.688706002811},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34471.12668955102},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26230.912941162889},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22674.966342548727},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15748.502466071342},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6276.7034099177436},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3308.8966660428723},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2144.7240454761354},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13343.685121730436},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18544.038324710109},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15270.550608660182},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16606.789661570907},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15678.118157200801},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34731.309184703605},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26388.506925559657},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23758.366593898467},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15819.105923068459},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6298.1546814486283},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3316.5304162195134},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2144.7240454761354},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13343.685121730436},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18348.431514710108},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15404.091048660184},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11338.391848721716},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10037.399288601153},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27574.670866305853},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19017.989148428172},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16856.599399783277},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9960.5749201981143},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1223.4699925700834},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-435.90255368053073},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1406.7346141089599},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10024.176427663493},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15204.530232620764},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11838.100108637953},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11689.833942685103},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10149.018437103819},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27782.800133728892},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19132.247842295965},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17656.847704278636},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10005.230038860878},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1227.6517252019748},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-436.9084651740377},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1406.7346141089599},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10024.176427663493},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15008.923422620763},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11971.640548637954},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9251.4634592636212},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7683.1518756403893},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24605.558948270631},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15912.629156893996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14351.634084840098},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7468.7145940211776},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-952.08451667358474},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2048.1405319842565},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2935.7342195355095},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8595.0375948799756},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13766.781114707645},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10360.336754694456},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9572.9506914087087},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7768.5905338884168},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24791.277884534429},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16008.230828824893},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15029.977770272069},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7502.1982468504248},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-955.33779052591444},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2052.8660529540057},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2935.7342195355095},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8595.0375948799756},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13571.174304707643},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10493.877194694456}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9596.8343931998388},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4584.6762349036553},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8230.4207972691838},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6324.7279599160456},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5812.731072802907},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4781.9676085581323},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3697.0183875935472},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5391.3008036958927},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5538.5104191133669},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40504.487992617513},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51224.242230726493},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26183.137200495425},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9596.8343931998388},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4584.6762349036553},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8230.4207972691838},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6324.7279599160456},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5612.242275172136},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4781.9676085581323},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3697.0183875935472},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5391.3008036958927},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5538.5104191133669},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40504.487992617513},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51224.242230726493},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26183.137200495425},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8802.3500398237138},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4147.9187271635656},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7772.2722782427973},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5853.8504126796233},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5400.0693174604121},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4307.6161860643879},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2956.0981255012607},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3942.033536315465},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3475.6216861411572},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37631.465438810948},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48553.675083460555},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24509.631852881601},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8802.3500398237138},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4147.9187271635656},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7772.2722782427973},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5853.8504126796233},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5213.8137587311649},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4307.6161860643879},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2956.0981255012607},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3942.033536315465},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3475.6216861411572},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37631.465438810948},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48553.675083460555},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24509.631852881601},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9026.7771112655755},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4271.2946098676393},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7901.6907242745974},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5986.8645727256016},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5516.6385977162427},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4441.6116513396537},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3165.3943361650681},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4351.4246176785946},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4058.3494328664433},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38443.04094082964},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49308.060693954758},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24982.366026451229},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9026.7771112655755},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4271.2946098676393},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7901.6907242745974},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5986.8645727256016},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5326.3624133947769},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4441.6116513396537},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3165.3943361650681},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4351.4246176785946},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4058.3494328664433},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38443.04094082964},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49308.060693954758},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24982.366026451229},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6287.7988885612867},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2765.5767222601489},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6322.2275025698182},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4363.5181317789029},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4093.9906167673671},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2806.2890542386399},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":611.07787416373026},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-644.91227349476117},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3053.4423745651575},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28538.319501351518},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40101.302590352439},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19212.970212405024},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6287.7988885612867},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2765.5767222601489},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6322.2275025698182},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4363.5181317789029},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3952.7834055781686},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2806.2890542386399},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":611.07787416373026},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-644.91227349476117},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3053.4423745651575},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28538.319501351518},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40101.302590352439},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19212.970212405024},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5108.5942227589758},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2117.3241937330354},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5642.2256007443611},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3664.6233097938234},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3481.501943793251},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2102.2381710996297},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-488.62487811069934},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2795.971279788997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6115.2622941328118},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24274.067365979285},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36137.54266605412},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16729.088301118238},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5108.5942227589758},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2117.3241937330354},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5642.2256007443611},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3664.6233097938234},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3361.4202609430727},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2102.2381710996297},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-488.62487811069934},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2795.971279788997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6115.2622941328118},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24274.067365979285},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36137.54266605412},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16729.088301118238}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3980740.7207182627},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3330079.2153822188},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7732200.3639652319},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5547811.2671696488},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4487364.6511400212},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3310150.744169577},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1596778.9176075454},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1593832.011221345},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1495117.9419905522},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8927292.6705387607},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10387597.712601043},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5475313.0080592874},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3959844.204916887},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3312197.8007935164},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7675521.2417411618},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5511428.0673202071},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4461353.6212387672},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3292396.4317588415},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1589057.4098280207},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1587718.9991122894},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1490884.6196074579},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8904230.6103779208},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10356213.842014175},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5443394.6802214179},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3662027.6880990434},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3013654.3341423557},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7303285.2970684133},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5129337.0742653785},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4170853.323195531},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2981969.2757122568},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1276406.8966929521},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1171410.9028548819},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":978279.46412641369},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8314686.7827288043},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9863828.8592748158},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5139916.4198941123},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3642647.4478941541},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2997494.9654964674},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7249771.2498373706},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5095718.060230881},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4146700.6689740084},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2965971.8757129111},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1270224.749886828},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1166934.0093624233},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":975639.82458961592},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8293252.6787129594},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9834294.5860211328},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5109842.2855834747},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3752058.1993824081},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3103038.4851658829},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7424445.8359158933},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5247548.2601602376},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4260261.8938072771},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3074674.4442336783},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1366906.0413522983},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1290737.0190496827},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1124276.7333018391},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8487736.5662330259},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10011783.830779228},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5234659.7257045256},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3732249.6394879338},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3086392.6705299742},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7370037.7137939353},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5213148.4149806919},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4235584.2829775233},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3058180.7491146205},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1360289.0536664459},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1285797.9524406684},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1121186.9079653064},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8465842.5948472284},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9981727.0806371495},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5204064.6409802893},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2653297.661271709},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2012166.3299687994},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5945764.6981088091},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3804861.9488970153},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3169091.7143125581},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1943271.5520559321},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":262426.15484481602},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-165556.25055307502},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-657519.63500917854},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6375782.8459593952},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8206095.050509233},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4078382.7681407994},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2638716.4489275618},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2001457.2544465342},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5902268.1457896838},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3779991.6114018774},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3150820.8382344167},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1932834.7979119201},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261116.10135484522},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-164854.81179332145},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-655115.2519432992},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6359501.2398891775},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8182414.7718418147},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4054145.5253149858},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2180251.3469931167},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1542516.1792158096},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5309152.2261723205},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3183746.2293820782},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2699313.255988745},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1456171.81599415},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-213082.49456989841},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-792530.13594474411},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1424631.4629183011},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5466529.2928419355},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7428696.8890229566},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3580574.0699859709},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2167920.6500309529},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1534363.0314495335},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5270353.4016102366},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3162978.6042893622},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2683800.6535796067},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1448342.739778738},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-212107.76846103382},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-789400.30611813255},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1419861.6736110323},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5452663.9627798516},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7407761.8548602033},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3559074.0511252503}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1416362.6654252843},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1075354.7913634942},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2249706.6029243171},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1615288.7783280984},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1296555.9737344738},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":972179.71018726402},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":473642.0956622829},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":478817.13195377978},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":425965.97374133824},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2459604.3921880792},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3090874.5721088159},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2046559.7786732598},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1414519.6597108124},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1074475.9756345516},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2238397.3786556958},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1602018.2476925019},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1295057.8551280897},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":968059.55556351412},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":472326.41558962059},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":477838.00033243035},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":425362.3055426752},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2455044.0562639572},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3085916.2868545535},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2040627.444610815},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1301818.2785616347},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":972633.29902746249},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2124527.9544977294},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1492919.8904622733},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1204708.003281595},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":875838.83268691623},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":378833.1829597468},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":351656.76824702579},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278517.18234701321},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2289916.572282264},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2934754.0032399348},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1919946.1217613933},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1300029.063989117},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":971840.10126819927},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2113850.3227552627},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1480656.3550931592},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1203323.032538678},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":872126.59729763074},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":377780.14375008491},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350939.53957399784},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278144.33385989215},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2285676.4232135583},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2930151.3502888735},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1914309.944079035},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1334174.940067519},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1001650.2124520611},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2159888.5973524908},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1527486.8281528929},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1230653.3487613685},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":903053.34094710113},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405614.93962241581},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":387577.20885597781},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":320168.72689870821},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2337850.2292749863},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2978855.1638407563},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1955712.1278564464},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1332370.5304966264},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1000832.8292068078},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2149032.5524538849},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1514938.8353269994},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1229236.4158488633},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":899225.87595161039},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":404487.70924778795},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":386785.99746517325},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319730.67613079678},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2333519.6333674351},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2974152.0513702873},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1949992.2914981316},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":939284.11582491337},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":647518.71909226908},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1728336.2445201089},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1105621.101563355},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":914008.23196204053},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":570918.96434377762},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78761.998960939265},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-50807.090978141787},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-188159.75921551522},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1752852.8767089213},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2440630.7967642276},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1519212.5951659949},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":937665.15077002812},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":646996.50308778964},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1719657.6096200887},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1096544.7165715764},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":912981.3753709438},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":568497.79752781929},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78540.220784449033},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-50695.394125547427},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-187802.06094117326},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1749626.122331358},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2437153.7237111735},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1514513.7554731593},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":769272.8690872005},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":495055.47355937737},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1542541.2119858717},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":923996.4252469074},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":777683.89172518183},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427926.07622315316},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-61957.087253143283},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-239543.46262715617},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-407009.00657984312},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1500995.5958040701},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2208910.559033202},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1331287.6670660167},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":767733.74294330424},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":494660.33508498833},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1534800.011348166},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":916414.661907061},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":776824.97360632673},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":426110.35904570145},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-61789.043616574098},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-239043.03920325078},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-406308.71668660676},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1498244.075246067},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2205961.3293158459},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1327028.3942239587}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1258537.3644461315},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":700818.32491873321},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1463987.1695803038},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1065821.7330812898},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":946271.71345451882},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":588430.02859295998},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":419371.67318739585},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":660145.93001805875},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":646659.16036356124},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3333519.7222694089},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3921966.428018908},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2436836.8740988146},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1254034.5825485531},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":698605.18819557526},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1459699.0466965465},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1062660.7465975324},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":923775.27326984098},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":585970.43019489734},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":418288.75323993253},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":659235.55084524467},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":646132.49038421141},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3330075.9046347081},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3919830.9183260938},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2431905.1124113509},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1156600.4173203788},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":634089.88401260797},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1382738.5601641871},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":985353.23571111215},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":879435.90880075539},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":530091.72015727707},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":335377.32014703966},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":484432.42939894949},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":418983.46770304517},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3101914.7559837913},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3722056.3786952076},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2285703.646331694},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1152341.6808358941},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":632093.05846315261},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1378694.4968841905},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":982436.30883111537},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":858539.48901421227},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":527874.96948002139},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":334509.49949032557},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":483766.09847736236},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":418671.91971951158},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3098715.009305384},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3720164.9172536205},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2280986.9839349794},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1185395.7112968303},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":652939.42901724461},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1405689.7830454139},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1008084.0914307672},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":898315.78206970484},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":546571.20859459566},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":359104.16459702305},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":534068.22925978713},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":483297.62156292208},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3167338.8566523474},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3778527.254088616},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2328395.9757164023},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1181068.0365165481},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":650881.49957942707},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1401576.7774610198},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1005098.2222463732},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":876967.38624275918},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":544285.85794736515},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358175.58238636906},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":533332.95924068277},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":482925.30561168888},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3164070.1644626632},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3776566.8535495116},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2323618.5517657483},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":833968.93104630103},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":422893.68211206846},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1125585.8755611652},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":730669.61375846644},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":667899.8995344945},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":345450.37383462524},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69534.328727950022},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-71702.607617891394},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-301612.44165772281},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2368882.6551793031},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3089339.0161194629},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1807365.4257476267},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":830482.60080474231},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421581.48365256574},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1122314.2634377009},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":728525.13803500228},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":652067.5607673896},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":344002.23869188852},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69347.29953917471},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-71596.52331383116},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-301243.12631154689},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2366455.3955883146},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3088219.9699035231},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1803329.5548188509},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":682670.13811535458},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":323852.72740497836},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1004993.5203986005},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":611235.13132242032},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":568699.59136548277},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":258862.380993684},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-55133.366218263589},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-332503.4388665054},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-639537.58509720769},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2025125.5305658092},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2792624.7235074909},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1583047.5942089353},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":679546.02959479589},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322861.5864266096},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1002084.1510584778},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":609452.8983822976},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":555242.06528139871},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":257774.68991034036},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-55001.136649853259},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-332035.12862897676},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-638848.97729409998},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2023060.5306080352},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2791867.9032250196},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1579330.9820373456}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":454228.01481647126},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373310.3186910504},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":766553.8673852731},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":608033.84473361471},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":569066.65287766233},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":414417.05128965829},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182860.2163507044},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122863.23085538318},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98949.462148765102},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":497451.30870653095},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":688957.95165158226},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":514191.22748770716},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457363.48212848091},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373416.98476617684},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":766742.66366251861},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":608172.74181086035},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":550020.10481274722},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":414523.53849072475},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182911.3471996517},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122902.81473262873},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98977.448997712432},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":497602.41498377663},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":684838.14192882774},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":516954.26793189021},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":418284.58814871695},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":338407.94489034067},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":724289.4295209517},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":563149.29605726001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":529371.58851493709},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373290.19120864093},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146038.10642658462},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90650.198454249214},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66007.475055869625},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":464322.50148388615},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":654881.4292543662},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":483028.90328337706},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421409.50044268579},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":338504.3794946316},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":724467.66794202302},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":563277.63527833135},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":511633.87120148516},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373386.13474420004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146079.01999536334},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90679.224475320545},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66025.24462464836},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":464463.04990495753},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":650751.06167543749},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":485781.72360925825},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":428437.93849520321},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348267.21714054461},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":736228.34811100177},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":575828.3472803809},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":540584.70681961579},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":384907.76520661777},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156439.66847052361},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99749.78171643299},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75312.974477371899},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":473680.77412166115},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":664507.41382414615},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":491831.68099797948},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431565.83238569798},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348366.54194528615},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":736409.56893031904},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":575959.66889969807},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":522477.2691317905},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":385006.68713182298},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156483.46823115315},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99781.790135750198},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75333.630238001468},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":473824.30494097847},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":660380.02864346339},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":494587.38831743138},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":304523.27299676236},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":227941.57277184934},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":590522.04890788719},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421089.23777114059},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":403736.30146546115},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243123.25598194828},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29495.749729255876},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-11304.380469443597},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-38254.252965974512},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":359469.48582957464},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":547028.88532343088},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":384399.82661115966},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307614.77855005302},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228005.62466569521},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":590666.8716055589},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421184.16126881231},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":390141.04694427666},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243185.82870771454},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29504.325501196276},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-11308.770171771848},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-38268.821194034113},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":359576.61852724646},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":542865.10202110268},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":387120.30015748116},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251174.63717853959},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":176138.10822471482},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":527791.52172338881},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354469.83992312371},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":344819.33864934323},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182081.16611416329},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-25157.062050728076},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-59116.21961471995},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-87148.035097328422},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310298.41797480779},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":496451.18164134154},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":338147.48955400242},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":254250.47656236004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":176186.97417047253},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":527920.67403912207},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354549.0930388571},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":333166.70177986252},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182128.08952033246},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-25163.651164534527},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-59136.279698986618},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-87177.768211134884},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310389.88029054116},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":492271.72795707488},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":340852.79400210874}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":497852.06503016304},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":443807.01078249235},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":926602.4460131852},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":690365.15331754857},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":613371.3261862474},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":432905.57772711047},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194717.91034039401},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138231.97604414777},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113129.3823272045},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":643152.55829441117},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":877893.25815829332},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":604040.14074990107},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":507269.30949870567},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":448400.93750153412},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":926349.25517385639},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":690241.80522095389},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":591143.70532846486},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":432123.41304208344},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194248.39920694279},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137777.79389312828},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112914.43896251761},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":642240.11470032088},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":869765.30788799201},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":606268.38533705368},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":458271.72653306421},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":402199.8505514164},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":875464.33438004297},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":639202.79834907292},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":570576.1829230357},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":389953.00320530112},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":155520.77093601821},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101947.85984543854},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75040.786601653628},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":600044.64138017187},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":834363.33919175738},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":567182.5967305298},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":467279.30915324716},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":406373.45823125599},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":875229.79007702181},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":639097.94352958351},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":549878.81546863657},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":389247.68381967541},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":155143.13018008287},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101618.85640528458},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74925.671740480626},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":599208.43004867283},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":826308.62695333106},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":569519.49357787531},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":469452.43691185763},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":413953.10041970166},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":889909.90097191231},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":653655.21323282842},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":582665.01592985843},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":402086.30761822558},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166593.23468944573},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112197.44865575132},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85800.107358184032},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":612221.82713330863},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":846659.73268553359},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":577594.16824815155},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":478575.74139430019},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":418245.44042024534},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":889670.08936876326},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":653545.13440608897},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":561535.38031507842},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":401359.28086300171},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166189.64225845155},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111833.08455510475},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85656.792799188363},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":611364.08160372241},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":838584.33206357644},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":579900.37285032321},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":332999.54802847584},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270512.76040896104},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":713611.68500555318},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":477273.41856886295},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":435129.11426313932},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":254007.66299245434},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31461.421501851102},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12891.741176647103},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-45510.010685490495},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":463607.6408972838},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":696590.69787223323},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":450528.09075722145},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":340710.54668442631},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":273356.05400592159},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":713436.15718176193},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":477227.0951616508},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":419275.01457210089},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":253545.55976993818},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31374.551435820322},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12824.552709203595},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-45309.167306110423},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":463012.70546108403},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":688767.7847580883},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":453208.87312577851},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":274252.86581695382},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208757.79032455778},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":637710.50509953126},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":401336.25575893838},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":371610.8934256715},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190255.77654043707},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-26716.50166973516},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-66746.041685162199},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-102042.59009069399},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":399625.18920735864},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631981.89427628042},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":395822.68631097378},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281355.82837888418},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210977.23000917054},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":637562.65319222806},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":401317.380794928},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358028.05552281241},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189907.7301086103},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-26667.014138092152},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-66493.058092510153},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-101693.57735263063},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":399143.40066870349},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":624267.68390566262},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":398664.73460204381}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1718653.8847730907},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1620136.151099938},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4291988.0735522704},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2989199.3393291789},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2387263.6429108302},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1768724.4055357706},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":790550.10720840597},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":538211.06855323608},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":415463.32970549783},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2413750.8547491375},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3208541.9863306093},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2087359.6991458694},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1701514.2354563838},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1609983.0541659854},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4272492.1815192401},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2974899.4549080357},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2329896.1497545009},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1757480.0985675496},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":785520.80784643174},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":534086.02979605738},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":413159.62741536251},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2398524.8753670994},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3194522.8395886188},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2067988.7123276205},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1581696.6677860161},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1466814.9041372472},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4054609.1689841789},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2764831.4031411093},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2219332.3324014647},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1593317.3495302512},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631987.89503070293},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":395689.0581706058},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":274621.23033752048},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2249131.841725627},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3047566.3220229493},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1959697.9224148416},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1565671.8628042382},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1457663.7278872936},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4036227.956674342},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2751646.1757380925},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2166043.1148726963},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1583183.0308507457},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":627955.85897585086},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":392678.86942462286},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":273314.70904863917},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2235020.590315049},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3034661.9628532203},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1941324.0938927797},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1620384.5374597504},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1510125.3082999345},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4121664.2999605248},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2828211.1772425938},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2266769.8081187098},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1642866.5844802824},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":676778.77451016079},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":435948.87860666367},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":314406.50711806212},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2295633.654932546},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3093038.9568966944},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1995760.0028888737},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1604044.8096627672},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1500691.1080684871},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4102968.2113352409},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2814711.0799378892},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2212328.5534834368},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1632418.7147284208},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":672465.030096267},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":432623.76544203557},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312818.30072001799},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2281207.513577281},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3079819.6909461594},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1977104.4956714087},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1148225.6671488183},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":981551.58029113919},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3303302.4941194039},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2054704.5770423857},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1687828.0071370248},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1038152.212867805},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130136.86236549304},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-55394.570808320379},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-171145.4629988558},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1728110.9720773825},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2538076.6885393457},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1555647.0858098334},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1135729.3559554466},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":975571.49331275793},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3288449.2546001356},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2045047.2505681666},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1647446.5739225347},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1031531.0185404865},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129261.17493648789},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-54876.247800454068},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-169295.89616080921},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1717527.8461636356},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2528700.6435035961},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1540429.2735529288},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":944948.42373909149},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":753986.20531963208},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2950975.4650970763},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1721688.9347769287},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1438577.8059902806},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":777806.21866742184},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-105207.35759973581},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-266931.29762811051},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-380188.80036648951},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1483777.0120538867},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2299150.3287871704},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1366166.4973927923},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":934106.8079916467},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":749493.20809992868},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2937776.6767005753},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1713686.0257257307},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1404249.5085336077},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":772832.51225283183},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-104602.86793048275},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-264758.27074938104},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-376859.17859176442},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1474848.4088748679},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2291428.8949479819},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1352428.7063728201}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3883864.5660158377},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3406288.3036047476},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7113829.4885574235},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5007899.7723402241},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4661609.1304652505},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3524290.3205892034},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1586753.6058339691},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1044731.0792230872},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":745469.21670386742},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4088673.5690891552},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5641558.3586306889},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4410665.1800612183},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3925104.2704545148},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3410563.4247148745},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7122761.5472234264},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5014186.4551479891},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4503459.2737202225},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3528714.6243861658},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1588745.1635389021},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1046042.2100618624},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":746404.70855260594},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4093803.4966428149},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5598370.7991004288},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4448245.1144958762},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3567486.9396967543},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3081932.8943758928},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6717897.3772088438},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4630675.6173438029},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4332974.6476721885},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3175114.1719814586},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1269072.3453856413},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":767259.72904704686},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":479284.92147327017},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3806045.5292306934},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5355052.0662709},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4135660.5339117469},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3608329.617656881},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3085800.9221483688},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6726332.3084319774},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4636488.7405682877},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4185758.5011049062},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3179100.1289159879},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1270665.1765701286},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":768222.63511074288},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":479886.3905663637},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3810820.8547235685},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5311505.017414175},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4172895.4222807107},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3656857.7420829721},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3173557.2722383682},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6829740.8438072195},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4737234.4337927643},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4425807.7843282362},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3273749.9476469932},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1358811.4001969881},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":845640.23114807066},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":554477.04022118612},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3885882.7003760375},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5435984.7717052288},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4213344.2379469005},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3697812.5726481024},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3177540.2963165413},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6838316.204298296},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4743181.3288026545},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4275503.0677409684},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3277859.7294274028},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1360516.8642167347},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":846701.50424208317},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":555172.86453792348},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3890758.1943639768},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5392539.2719053356},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4250676.5954198278},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2566148.4978335751},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2055344.6875361714},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5464768.1718536839},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3436757.2862911825},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3292843.1289831018},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2069968.0696776523},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":263607.88809297583},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-110939.94859618122},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-363191.11115817324},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2911524.8756959513},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4448256.7036740389},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3265267.9998874883},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2605734.5829048925},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2057924.2607072312},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5471629.6896062056},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3441071.5885630958},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3180232.2876030006},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2072566.6542833254},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":263938.74573856889},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-111079.17752778466},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-363646.82752277388},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2915177.8820186667},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4403571.8674010001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3301410.8139090589},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2096568.4846771648},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1573923.737815077},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4877110.2890279256},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2876866.4819791131},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2805071.0113745816},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1551707.2104481151},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-207907.02968574894},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-522773.74917847232},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-758272.22454370046},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2492037.3151525399},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4023012.8894985835},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2857095.3776341635},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2135565.2875631689},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1575899.087175895},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4883233.950839499},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2880477.9086465328},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2708688.4091049675},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1553655.1835430337},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-208167.97749395855},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-523429.82690360642},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-759223.71051064366},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2495164.007265538},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3977794.4851454785},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2892726.0608266573}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9067.4571028964801},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8825.6176943196006},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23236.670931879311},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16535.791064538156},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14270.199777635671},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9068.3004306301318},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3668.5827888466538},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2277.4958985350668},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1640.3925681278088},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9546.1832664848444},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12027.078896132753},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8752.4103375155246},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9153.371102896479},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8825.6176943196006},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23236.670931879311},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16535.791064538156},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13772.769593429568},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9068.3004306301318},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3668.5827888466538},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2277.4958985350668},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1640.3925681278088},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9546.1832664848444},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11920.615220896936},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8816.1676575155234},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8328.3986563015824},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7981.474521190743},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21939.490717941742},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15279.919881948877},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13259.810103630316},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8170.2838096789965},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2934.5677052683068},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1673.1040426955797},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1072.8936080970757},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8900.0538211566618},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11427.409694237856},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8211.4564389894676},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8414.312656301583},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7981.474521190743},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21939.490717941742},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15279.919881948877},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12796.91148826067},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8170.2838096789965},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2934.5677052683068},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1673.1040426955797},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1072.8936080970757},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8900.0538211566618},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11320.948857135421},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8275.2137589894664},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8537.1689386725684},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8219.9292867476688},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22305.920031885085},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15634.680161895267},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13545.22641748032},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8423.9568234894614},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3141.9133312729182},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1843.8335147524726},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1233.201522412543},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9082.5733869242576},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11596.805104283692},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8364.265866532447},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8623.0829386725673},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8219.9292867476688},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22305.920031885085},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15634.680161895267},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13072.573275374778},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8423.9568234894614},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3141.9133312729182},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1843.8335147524726},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1233.201522412543},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9082.5733869242576},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11490.343465461297},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8428.0231865324477},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5989.2710701657015},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5309.7526945727359},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17833.901996791261},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11305.074669959995},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10061.916391567456},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5328.0519665096017},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":611.40241496067506},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-239.80239838989303},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-723.24643823802819},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6855.0474799866506},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9529.4505014687638},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6499.3317853845874},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6075.1850701657004},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5309.7526945727359},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17833.901996791261},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11305.074669959995},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9708.3105467899913},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5328.0519665096017},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":611.40241496067506},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-239.80239838989303},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-723.24643823802819},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6855.0474799866506},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9422.9986470876702},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6563.089105384588},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4892.3316970718088},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4056.8424715724514},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15908.576527307207},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9441.0616760441262},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8562.2566275928057},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3995.180670940766},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-478.05140202983898},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1136.8643648719867},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1565.5505297691898},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5896.0369552286584},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8639.3980821763271},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5696.4269095174059},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4978.2456970718085},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4056.8424715724514},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15908.576527307207},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9441.0616760441262},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8259.9038841714428},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3995.180670940766},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-478.05140202983898},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1136.8643648719867},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1565.5505297691898},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5896.0369552286584},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8532.9504402634975},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5760.1842295174056}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":461116.8734689944},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":447069.70639134292},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":956330.65307441796},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":683035.10362414899},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":617114.87886219076},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431111.93638535554},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183155.38495672628},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131802.46151491278},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104767.42643483133},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":653625.28868071944},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":875416.44174116093},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":585054.58914100018},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":465677.5230689944},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":447069.70639134292},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":956330.65307441796},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":683035.10362414899},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":595811.30447261001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431111.93638535554},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183155.38495672628},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131802.46151491278},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104767.42643483133},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":653625.28868071944},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":867159.3126453422},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":589550.93946100015},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":424306.87953627459},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405041.98871786083},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":903438.03009072528},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":632278.13627516257},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":573953.73275640653},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":388352.48832566617},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146322.97260843651},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97115.652458826691},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69235.143121061119},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":609797.40828126692},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":832066.41502079321},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":549239.10268789018},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":428867.52913627459},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405041.98871786083},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":903438.03009072528},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":632278.13627516257},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":554109.30517650256},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":388352.48832566617},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146322.97260843651},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97115.652458826691},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69235.143121061119},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":609797.40828126692},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":823812.12405835488},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":553735.45300789014},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":434705.01903771044},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":416914.03825132671},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":918379.21354722173},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":646616.03668691602},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":586145.95476736617},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":400431.23810056993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156727.44489582509},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106914.03167301748},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79272.353107469404},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":622177.97034489352},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":844311.99229671562},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":559356.31230036414},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":439265.66863771045},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":416914.03825132671},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":918379.21354722173},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":646616.03668691602},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":565889.34531892324},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":400431.23810056993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156727.44489582509},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106914.03167301748},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79272.353107469404},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":622177.97034489352},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":836056.89961431862},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":563852.66262036422},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307802.87007636321},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":272023.82994393352},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":736032.33424315904},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":471631.81248084089},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":437348.26133471215},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":253018.39535211306},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29748.008632629117},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12668.455025425483},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-43224.899086119396},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":471081.71596144536},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":694863.13451093587},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":435882.71963140083},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312363.51967636321},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":272023.82994393352},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":736032.33424315904},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":471631.81248084089},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":422122.04841761675},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":253018.39535211306},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29748.008632629117},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12668.455025425483},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-43224.899086119396},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":471081.71596144536},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":686617.82626984129},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":440379.06995140086},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":253168.04132339408},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209644.65209984838},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":657527.04015668738},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":396296.34178773232},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373286.80480251415},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189553.15472798917},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-24920.094407149583},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-64151.969970579215},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-95963.299901888779},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":406030.66638489987},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":630521.33400336606},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":382723.97767000657},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":257728.69092339405},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209644.65209984838},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":657527.04015668738},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":396296.34178773232},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":360226.31449373654},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189553.15472798917},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-24920.094407149583},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-64151.969970579215},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-95963.299901888779},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":406030.66638489987},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":622280.23823053448},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":387220.32799000654}]
[null,10061,"Blaine, City of",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":242323.12465457464},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":230154.1936049686},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":429725.39355418866},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":338291.58944816585},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308384.18041179684},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216446.8188485782},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95504.255177137165},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67766.167953365744},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49356.645213231037},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275065.237992284},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358181.2076860852},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284288.54192340921},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220291.52648314717},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210111.29578986269},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":394021.65106155677},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310614.30822441698},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280816.2064199078},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195112.95360570005},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85250.291886078398},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59785.414533880074},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43696.609442451772},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":244491.26243506183},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313418.08323750325},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":252989.45533101918},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":222792.05002136709},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208402.13201884678},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405893.9536801558},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312988.67391305289},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286714.83906117326},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194992.5257023031},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76345.038455665504},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49850.717775616955},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32138.578331522815},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":256276.94543666614},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":340184.84800193465},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":266729.93593181518},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202756.93393808274},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190285.23408752101},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":372188.75376050116},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287417.18264645082},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261086.96763783041},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175770.8787886778},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68139.66538160968},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43999.472593936094},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28548.853012504893},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":227841.23659685993},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297569.57464719354},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237518.14885760017},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228309.2157948862},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214546.68534938319},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":412625.89275037684},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":320136.27752331272},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":292836.02546179725},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201052.96497994644},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81757.161276773084},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54911.499652401442},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37002.362381807929},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261584.28907122859},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":345268.48531129799},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271689.91595476901},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207710.13060846709},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195885.72822837377},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":378356.14167889749},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293969.93971109169},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":266660.11110229662},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181234.65562499594},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72973.099521143246},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48458.707951407821},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32827.812818373066},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":232544.55960431753},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":302046.48392115184},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":241888.50554046506},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":160975.99789192533},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139556.63333623245},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330467.2013258267},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":232904.68595439679},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218131.15077485051},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127089.4671949349},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15705.920442154431},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6851.8663324372919},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-22356.780470610527},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":196811.80622376359},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283226.18447380629},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":211156.76734378198},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147259.76815534092},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127535.54484975022},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303087.40920856764},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213998.04156433666},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198643.72393870942},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114553.01302169557},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13984.356478673963},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5963.1960353046506},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-19393.951912607634},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175143.73354083844},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":247408.8819259248},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188551.30471655284},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131987.21512012911},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107271.37510027731},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295095.64872969571},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195349.11178781354},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185968.66913888918},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95246.168491730496},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12730.936312885064},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-33442.676270702672},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-47912.506919756132},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":168925.48958342231},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":256515.28549029888},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185095.599465162},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121234.2419706943},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98108.930764100995},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270682.17145154526},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179567.96298758479},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169360.81820785298},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85844.751148938289},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-11411.902771906947},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-29393.306786464625},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-41876.842837677803},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150431.11576466222},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223885.90731190666},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165588.18819703071}]
[null,10072,"Ellensburg, City of",{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":624136.55180263903},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":554934.77907219878},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1130002.8950169254},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":874092.51630323136},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":769096.73854717729},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":525918.23418137163},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":229244.07546552271},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":158386.64728410021},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120265.09773747134},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":671874.98806378338},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":888549.34688964044},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":693643.31170180882},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":621406.72689395014},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":553060.29397386848},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1126778.0016940159},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":874522.38667529356},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":766620.48446653015},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":525094.16849025828},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228642.30630877917},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157776.76665199493},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119861.29082195612},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":670837.26225035335},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":886983.08825213858},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":690152.60536393267},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":574305.59358413226},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":502460.88861114875},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1067378.5510758534},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":808454.89493297203},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":715125.90585422679},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":473763.8891575943},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183245.82338385785},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116550.55753831349},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79559.978600479619},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":626190.39513076085},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":844091.43493739213},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":651129.96670191351},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":571773.31127310288},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":500768.95792809734},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1064335.8460490168},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":808857.0594469771},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":712831.69248671667},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":473020.95434728626},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182763.284210415},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116105.4646065273},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79319.67654899566},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":625233.28649599431},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":842644.0543546516},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":647837.81617531367},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":588381.91361812386},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":517283.78790839796},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1085068.7649258031},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":826996.30368185288},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":730371.66352470312},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":488496.52280470834},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":196239.47513076052},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128368.47574189678},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91058.418616053168},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":639095.44399472245},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":856649.96921118116},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":663139.19693404995},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":585793.82919281838},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":515540.28899417154},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1081974.5950896661},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":827406.2945860934},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":728026.02703733067},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":487730.67002766475},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195723.25570185826},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127876.83334587619},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90771.92947775613},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":638115.56250453275},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":855169.00778625614},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":659790.95807914878},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":416590.09821359569},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":336380.48550523043},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":869171.85828838008},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":600711.14808466239},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":544307.6651853621},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308694.85064779443},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37660.882363312092},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-15861.096873189827},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-49272.142199940587},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":481598.18854226614},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":703381.68627186352},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":516574.79244426079},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":414683.04025627126},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":335266.34142446634},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":866705.78109277738},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":601025.62327290745},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":542589.61254757608},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308208.69590982539},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37555.707313529783},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-15784.635038301942},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-48994.949674797965},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":480896.23410727526},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":702310.55595533689},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":513911.07310288562},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":342629.04639053409},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":258496.69056134747},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":776222.36437536404},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":503289.23027965246},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":464202.05019330274},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231285.3375056443},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-30611.517518389672},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-77955.853072624421},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-109688.26770877808},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":413791.33380311972},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":637395.51929054793},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":453474.82758062775},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341015.18886172026},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":257653.50086419706},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":774026.69815496914},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":503562.58335271402},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":462754.18948237482},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":230919.60038544185},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-30539.726776442709},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-77634.806905449339},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-109168.39488700316},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":413209.03452913975},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":636500.8324196859},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":451105.81251893315}]
[null,10086,"Plummer, City of",{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96630.680369697278},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90137.957825582649},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190256.07345477602},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142297.04519580107},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132922.11407427111},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93396.022194379679},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38193.721069491439},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26003.980563180441},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18600.136391960725},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95938.361597234194},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131092.46827350796},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102480.46663611085},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97669.382618634496},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90318.046857617213},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190636.08252308803},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142582.6523648173},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128463.25274732729},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93583.381622341403},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38269.950889610947},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26055.876447892209},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18637.249448852323},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96129.75476016145},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130271.71766299033},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":103379.24122597568},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88836.726197092474},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81602.141130603311},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179691.30642578448},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131629.66545444971},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123571.34724611131},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84139.189066703169},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30534.864883915812},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19130.980805505242},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12195.201591342206},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89435.516871266766},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124549.95211915259},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96176.878740364598},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89859.855608172715},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81765.175819156473},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180050.21397241499},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131893.86174524599},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119420.25026477911},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84307.978587958482},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30595.808517649759},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19169.159991590674},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12219.534533622924},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89613.936926513299},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123716.0893324186},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97063.017960420955},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91038.373469913815},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84013.350785114715},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182675.65685975662},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134643.00207352385},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126212.7651746858},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86754.072469808918},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32698.349484989361},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21072.475563810978},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14004.476694080904},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91272.449709136126},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126398.09139860282},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97957.525225102785},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92065.901918406715},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84181.203008898898},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183040.52519427906},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134913.24653968759},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121974.73048276643},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86928.107644753167},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32763.611182420158},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21114.529462456172},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14032.419781335053},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91454.534426313287},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125567.93255807742},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98847.233702414684},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64168.781064720788},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54586.193483407915},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146253.71009971405},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97867.298838187737},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93976.074044042049},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54841.216992955538},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6294.5062702388368},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2622.134129795003},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8076.4829399091996},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68853.946419090804},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":103842.8211880305},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76225.958205585295},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65142.62228378663},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54695.250999405107},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146545.83111315209},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98063.729479165078},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90799.054382529474},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54951.232568457221},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6307.0689668141167},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2627.3684359650128},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8092.5991918404143},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68991.306455074024},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102967.45822868733},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77072.106350218251},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52600.690281900876},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41917.001408850243},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130573.07080107788},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82034.357749502233},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80097.301195037464},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41101.864206051963},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5073.066810793307},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12823.308448544401},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17582.936992722167},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59202.170636140341},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94132.163523699623},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66869.927181976323},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53551.417687607543},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42000.74620305498},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130833.87211298037},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82199.009529903386},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77377.077379497961},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41184.317601708732},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5083.1924682826275},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12848.901613829563},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17618.021989241737},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59320.275479693315},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93237.338960981331},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67697.321417902349}]
[null,10105,"Clatskanie PUD",{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":813773.54961335857},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":699125.44618183153},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1329212.0966833951},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":956640.24601415324},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":946106.53075310751},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":742567.53395099717},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":347724.20677647227},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202957.995530135},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185903.15491771942},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":925093.27597162058},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1275210.5775532769},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1028927.6519568982},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":800104.46202104166},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":681087.89433067094},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1294918.2052994454},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":931958.76984328334},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":921068.62919712602},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":723409.16906844499},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":338752.86487511825},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":197721.64576204176},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181106.82285108464},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":901225.71683237224},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1231396.7291128361},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1009540.0787278219},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":746713.03759505507},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":632064.93416352791},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1254879.9628799739},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":883924.02816298069},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":879046.01873480389},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":669043.3581237006},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278239.82082979649},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148824.81112981765},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118034.68492329179},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":860456.63788168936},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1209765.9814872216},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":964291.01386696706},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":734774.12227625726},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":615757.55458588642},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1222503.8528112504},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":861118.64240917971},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":855738.2894523415},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":651781.92910729581},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271061.18754919712},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144985.10644998681},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114989.37057925449},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":838256.71466872469},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1167640.6144221425},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":946571.07656417415},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":765656.38652031019},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":651008.28308878304},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1275877.4098814616},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":904465.00892530545},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":897989.36766005913},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":689812.57200560672},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297867.86911379569},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":164116.43014177057},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137206.26696812827},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":878715.2874482004},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1228252.8641733138},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":982549.66343347798},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":753228.72967402253},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":634212.16198365181},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1242959.5622160025},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":881129.6624790458},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":874192.89685010677},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":672015.29384460486},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290182.82894929126},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":159882.19916866484},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133666.32264446275},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":856044.28806416108},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1185650.532485022},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":964358.64995961054},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":534465.82720846939},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":419817.72377694206},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1019617.9947406262},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":653776.45063535764},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":666798.80834821844},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436338.58529021539},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58321.024525623725},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-22507.274362968456},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-96769.720769156149},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":655881.01341269119},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1002633.1617123608},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":759715.38939796924},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":528002.92493356834},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":408986.35724319797},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":993311.68226272811},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":636908.9103508424},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":648967.09210965282},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":425080.97780386632},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56816.332471230853},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21926.58297121965},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-94273.046008527017},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":638959.17506131425},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":965851.85556963901},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":747273.53695676359},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":434931.9996043928},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":320283.89617286541},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":909291.34245658957},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":545848.20383575652},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":567264.98074414185},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":327211.13574839663},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-44810.411305106078},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-102853.85809156045},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-197502.75111545043},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":559944.7940352679},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":905497.73959271994},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":663779.1700205463},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431037.08650247625},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312020.51881210599},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":885831.47580898739},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":531765.23012435692},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":552001.25367856072},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":318769.0344637534},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-43654.295300743943},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-100200.21158426988},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-192407.14755324682},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":545498.12597110507},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":871222.54336580227},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":653812.48786655441}]
[null,10123,"Cowlitz County PUD #1",{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6256380.3138215737},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5569228.5325955972},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10219128.403146829},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7436474.6487092022},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6923227.6181454994},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5269791.3735542744},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2549000.3631107258},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1886409.4019662729},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1327155.0008636503},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7290024.0454634037},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9924995.3289452065},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7910508.6533081811},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6796221.1679103486},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5994380.8372615855},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10999251.891857477},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8004171.6496464806},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7446664.7274130639},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5672084.7853729101},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2743589.8601349909},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2030417.014527963},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1428469.3936855202},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7846541.0757592712},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10588821.818586782},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8575202.3374211043},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5740811.741427633},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5035024.9515609108},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9647654.8048306555},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6871212.7199399425},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6432505.7239392195},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4748011.1316134203},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2039643.4602637007},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1383264.1686661621},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":842644.77620428381},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6780667.1426163781},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9415638.4260981791},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7413575.089554986},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6241294.3315335726},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5419396.4043892622},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10384152.265994065},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7395757.8892815821},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6918481.3530303501},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5110472.0834976193},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2195348.8892567307},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1488861.9091482181},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":906971.88480132143},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7298300.1048810128},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10040580.847708521},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8040333.0975398738},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5886450.2858975641},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5185927.5398068642},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9809085.4806286506},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7030888.7144792639},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6571125.5433744555},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4895404.3573420253},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2183527.3234749581},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1525393.3506187457},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":979509.91438084585},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6924551.0058276355},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9559522.2893094383},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7553949.5902488949},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6398050.8544572871},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5581818.825731907},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10557906.484174564},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7567623.4746557744},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7067683.3447288256},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5269117.2392276432},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2350216.7793741347},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1641841.1664593127},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1054285.2436934866},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7453167.9949984169},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10195448.737825926},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8191423.7220446588},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4109031.9061686788},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3344265.1222564569},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7838934.98743519},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5082152.9005596451},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4879365.8807409424},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3096571.2983393027},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427523.62301991764},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-209195.67056245403},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-690835.06897882884},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5168547.3053725939},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7803518.5888543949},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5840775.2483415408},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4484945.1858921461},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3599564.7595077874},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8437355.6226324886},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5470122.0790000213},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5246775.5397089971},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3332962.1047761766},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":460160.5766953234},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-225165.57033317175},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-743573.09544001659},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5563111.792319607},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8305392.5351471156},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6347466.4511385048},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3343804.9214905417},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2551379.3309032079},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6990731.5827317126},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4243169.098081206},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4151017.3049629582},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2322124.7114361292},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-328483.75943318085},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-955983.45079051529},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1409964.0425317772},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4412539.9229194932},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7047511.206401296},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5103207.0703385193},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3661301.1306584771},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2746150.4372174814},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7524400.7662289068},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4567090.644948652},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4462825.1738841822},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2499394.6271902965},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-353560.05618613103},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1028962.7808624132},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1517600.0389126195},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4749391.1594381537},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7491671.9022656642},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5553592.6629614774}]
[null,10173,"Fall River Elec Coop",{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":644174.61791003146},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":678269.2545192556},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1588191.2406821069},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1071223.7094699657},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1124720.2312347619},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":659017.91172555834},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":239163.1950595805},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166779.25038223976},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213759.96116575526},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1552516.1767299292},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1378490.0440996583},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":896616.53519736789},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":641204.02013991214},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":677653.93996642309},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1586407.8484015157},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1069888.298998055},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1107776.4363311017},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":657921.37615463277},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":238829.23951498553},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166392.80564160732},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213770.22071965618},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1551163.1224875059},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1380676.7741956287},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":894024.08416065387},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":592618.19947425369},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":613657.86528352974},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1500064.3525802279},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":990309.50311936694},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1045312.7785431589},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":593694.86338288966},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":191242.38574992566},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122586.38319196482},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141064.48673450388},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1445536.6612649709},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1309193.3933266229},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":841719.8296043399},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":589755.49902084796},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":613108.47773098503},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1498388.8632926173},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":989082.13187083905},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1029579.0501874655},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":592705.81359933771},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190972.75366025875},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122308.38352778845},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141139.56925480778},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1444292.1940056728},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1311488.4890313144},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":839192.02840789268},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":607181.9299673764},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631909.38251775189},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1524958.5614188833},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1013166.2633464753},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1067743.9088511434},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":612147.41109500278},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":204779.12420020223},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135070.04724398314},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":161599.6078660319},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1475756.3871262094},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1328768.4099114481},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":857227.12917002011},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":604288.75052630587},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631341.37181228958},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1523252.5915401678},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1011908.3730242846},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1051668.3591739149},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":611127.99857317982},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":204491.32192939435},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134761.41386018984},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":161656.37910248214},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1474481.2460612964},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1331032.8943446814},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":854681.0655946366},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":429441.60476631764},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":409162.15369782504},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1221141.8451802058},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":734215.2076586989},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":793987.37391312327},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":386946.74340290396},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39572.531325526608},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17284.496075413692},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-89017.437655681962},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1106945.3943246207},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1089868.7807782458},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":667971.19168231473},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":426920.40043024591},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":408821.42577937961},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1219807.8699753718},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":733329.7816635723},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":782083.51862964837},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":386297.887242091},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39506.483632399584},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17219.265957036685},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-88737.189779881621},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1106044.6059839432},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1092506.8547492931},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":665648.00789536186},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":352919.55758794653},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313263.40965463402},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1090340.4805079226},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":614119.18656922411},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":676127.73537461006},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289991.72715523012},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31553.40298247803},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-82877.273283051138},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-196914.89626234793},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":948162.2247814103},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":987015.98881476303},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":586491.36001868511},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350558.49865782983},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313020.53316147014},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1089166.6591339801},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":613394.11660346575},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":666019.90805975429},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289502.4055924741},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31523.979294892084},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-82651.084752344337},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-196538.43561142031},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":947422.60547647555},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":989814.90324902884},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":584264.13204629545}]
[null,10202,"Hood River Elec Coop",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":357349.84543385007},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":326307.49714240897},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":660134.98955531057},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":494750.22769667569},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":409426.87494905922},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284448.55931611755},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117084.69747999278},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73897.96314367099},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55529.245285101133},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306053.25506233174},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":543268.03388678574},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457386.76004130649},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":361000.72026880085},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":326680.02622858167},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":661464.2318593089},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":495803.48743616452},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":395825.83784221869},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284554.75048024638},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116999.1255075215},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73707.405673628717},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55423.635242550838},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305508.27563989547},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":538540.62010531011},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":461119.46517014172},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":328755.04426815239},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295558.28595662897},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":623571.5215642585},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457891.03755994415},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":380759.01739202271},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":256237.71502475534},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93540.107746693218},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54502.897538307676},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36986.678317537881},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285606.92782415531},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":516336.76770613733},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":429339.11125743715},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":332392.50040848181},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295899.32879108202},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":624829.16627747542},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":458870.04605394101},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":368092.77911474032},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":256333.02478550468},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93470.452026217899},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54365.716842746144},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36933.69294412258},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285107.59126273886},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":511608.1079841078},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":433055.52266253676},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":336832.54441879631},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":304244.36691750202},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":633900.02206665324},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":468303.07407514181},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":388857.1546161201},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":264206.75449080433},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100191.01698070171},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59981.643287972256},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42224.60903808751},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291382.63545679324},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":523944.35012542602},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":437262.05102414853},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":340473.79109108978},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":304594.30403317546},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":635177.89176926494},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":469303.05716669478},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":375926.85303436418},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":264305.13804587483},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100116.86521469874},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59829.384645149948},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42156.758173200447},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290870.40563500306},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":519216.04235845833},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":440983.0651035303},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":238252.20442520728},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198236.71623779827},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":507847.7692457278},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341231.32160825626},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290024.95331896225},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166950.10263883029},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19021.239038599881},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6882.6846188879636},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21700.736881403071},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220894.0917848222},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431099.0332035874},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":340568.01433151215},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":241847.19025902232},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198478.10476166126},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":508878.80684760027},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341975.32414645207},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280317.36295346718},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167010.97264594681},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19001.958419421608},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6850.9272741332798},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21587.164635658333},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220539.21534805957},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":426366.43006688787},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":344232.85593337601},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195810.685207123},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152597.53763606888},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":453578.84391102067},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286523.47393041605},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":247475.00095531973},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125078.46718970798},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-15924.559390188109},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-35669.597486584003},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-49222.338019532508},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190546.85539769582},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":391126.59749578196},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":298938.6000199815},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199385.75449099054},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152792.19303702202},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":454503.61357602198},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287157.26987391477},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":239154.87547408216},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125123.18659350411},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-15920.21648734739},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-35558.616251206789},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-49030.658187254943},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190259.723875539},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":386392.14508551499},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":302579.25784154737}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B72,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147039.83457948983},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":173018.51458038238},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":380528.6285702876},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271520.56425647531},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218185.81826523272},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147754.11656032375},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64575.584088180825},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40642.877736716691},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30686.912944127991},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180708.90517170524},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":235184.0495854961},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162871.24099569669},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147652.80170637131},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":173701.46187983075},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":381950.30941180262},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":272532.62211575359},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219092.43258780421},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148360.66694732197},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64827.165528679092},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40818.166313815134},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30821.488424349533},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181495.52148896546},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":236191.89672194087},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":163553.30912501356},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135284.12434524702},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156601.30649962212},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":359423.75789137813},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251051.50073179041},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202812.96947690504},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133104.16304899089},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51630.327010309804},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29893.527027079428},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20326.150942502663},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":168467.96778785589},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223482.7265012174},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152886.44084667496},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135848.08542305318},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157219.45069960121},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":360766.58971132548},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251987.2638895431},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":203655.70593148912},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133650.57338966345},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51831.474820642557},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30022.454695412882},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20415.290745441154},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169201.30098903691},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224440.4294971014},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":153526.69475690185},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138604.89411167341},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":161238.86281543842},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":365385.49181288248},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":256833.63094301644},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207155.51369268721},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137242.50277756617},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55287.121662970771},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32930.018921996947},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23252.873745852921},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":171925.80521043873},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":226788.13290807768},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":155706.9614105536},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139182.69848800416},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":161875.31268723149},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":366750.5970167187},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":257790.94593669532},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208016.29445837883},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137805.90156416074},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55502.516036967281},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33072.042685853608},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23354.848283608128},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172674.18990212196},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":227760.0006921897},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156359.02706093009},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98077.180523373885},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104640.67404088979},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":292626.62508771644},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186266.70411177067},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154157.74492200161},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86736.909482169402},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10658.455191535217},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4128.2785470392892},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12465.767373362629},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129725.2750459669},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186447.9185684589},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121284.44566180371},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98486.036951733593},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105053.7157644218},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293719.8989432854},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186960.99375435454},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154798.3072672968},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87092.97595756306},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10699.980043585478},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4146.0836318597148},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12520.431956419881},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130289.96663663609},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":187246.91484363753},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121792.3571384698},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80628.896867274831},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80273.613461265224},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261301.95283964963},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":155885.7216413893},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131340.76313899172},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64992.877065495552},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8555.4002876413233},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-20082.884144097188},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-27843.614453253304},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111556.79832834491},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169080.35844168399},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106464.61582777811},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80965.01660613704},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80590.471896947813},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":262278.19590193551},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156466.77171212679},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131886.51546109121},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65259.681338395909},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8588.7309966248376},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-20169.499897993963},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-27965.716440733166},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112042.40503984429},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169804.92882759165},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106910.4650095252}]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+VLOOKUP($B81,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":328079.14643273078},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":332110.08528735861},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":847301.12269715953},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":649811.79968053906},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":527033.05309724296},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331913.74067016435},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138251.28082692958},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77385.151569592956},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58410.075207263762},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311001.23149157857},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":399433.92062496161},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296003.94388867501},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331471.85392174526},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":332587.72924403043},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":849678.85372312437},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":651717.09687078907},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":509703.69985513657},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":332392.65845191851},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138356.23570806498},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77291.288240491194},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58365.70186367823},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310736.11615306616},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":395236.33072397055},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297752.5529883441},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301809.50590566627},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300875.49369276944},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":800371.08304545283},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":601270.62266224774},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":490081.36535551841},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299005.55574582668},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110495.59933827785},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57017.928784988486},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38812.894771365434},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290268.41455560824},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":379793.50122701644},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":277905.7349500439},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305193.86076814291},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301310.99420687923},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":802618.52104420122},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":603036.12759285781},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":473948.58049902273},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299436.79288679408},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110578.81695585458},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56950.71269019309},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38794.921744482192},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290027.71284043201},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":375626.73345453397},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279689.55109429394},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":309230.19136821362},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":309698.68560267682},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":813627.94747195311},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":614982.603466228},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":500519.53072588576},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308301.50668262236},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118336.06376769146},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":62771.290878941203},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44348.734206159483},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296125.05020602391},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":385341.55486537924},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283018.1427818404},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312616.90569252835},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310146.09085645142},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":815912.19083055924},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":616787.59711339732},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":484048.73752797802},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308746.21271889372},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118425.42175843089},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":62696.547435454806},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44323.303580221633},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295877.45209576411},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":381166.08041414677},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284792.01359000441},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218665.82340282449},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202017.68998697033},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":651837.02478046576},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":447637.29805831797},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373128.89353250898},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194850.81193518933},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22648.581905171926},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7444.5408450452724},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-23212.382903620241},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224648.83567564999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":317631.3717923552},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220624.71748376553},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":222023.74211638578},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202319.80607184343},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":653672.08400775469},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":448960.35904913035},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":360783.25992551976},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195131.13935757786},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22663.000859975131},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7427.4181691420599},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-23146.798656561805},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224485.40332947462},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313562.1563736684},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":222519.96428628758},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179675.39829649305},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":155658.09085043188},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":582181.6294433336},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":375590.58979997871},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":318283.7573015088},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146007.20030084794},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-18547.483158737603},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-37674.367316744887},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-52299.28248619863},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":193876.3801046501},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288480.29525578982},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":193762.6498641716},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183020.91971595632},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":155897.65599406743},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":583823.30267760402},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":376706.16566649626},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307714.11716407968},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146216.75825641782},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-18565.327498360828},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-37617.693776320222},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-52194.513859357619},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":193749.18341047317},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284456.82724243932},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195710.15233549633}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+VLOOKUP($B90,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120772.59158425532},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82453.600168905657},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195811.03015065339},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147331.69284613087},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123027.90774108405},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76478.882969544822},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40533.27783838239},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45820.776982016941},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45978.967599655429},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303943.93289923132},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":390386.46875849564},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":225041.77722024516},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121873.43134065313},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85113.927836693474},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201314.7436193311},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150471.15340008307},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120095.8532312653},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75819.000359535654},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39666.324072546326},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45147.23007672331},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45506.945207168632},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301374.50114252279},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":387720.27626702288},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221754.28937346578},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111146.94018569309},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74554.76845350361},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184949.04244155754},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136218.88509956299},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114318.47675097332},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68904.393136827945},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32413.54568760204},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33697.179384637129},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29956.824847280652},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283040.18370417383},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":370653.09481608332},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":211107.68041512434},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112113.871132948},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76964.188101684646},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190148.34056201222},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139119.27832637046},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111597.39772410245},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68309.801785229458},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31719.789011290497},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33203.442419643805},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29658.019411252044},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280650.57891656586},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":368166.72645557777},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207993.401010403},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113866.00789913474},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76786.041683953925},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188017.35219647075},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139358.04685581464},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116778.72921879025},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71044.04581041311},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34707.219187587572},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37121.870497252938},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34482.782546584247},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288945.10454253422},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":376227.40638652921},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215043.80392198992},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114870.76559747478},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79266.338186792127},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":193302.64199796147},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142325.97216161212},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113998.05353707928},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70431.010891167767},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33964.537550804416},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36577.340564284539},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34135.04653804432},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286504.70197663142},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373690.24104944873},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":211880.59634991712},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80681.65449057419},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49554.884819307932},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150570.73960546037},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101046.73426469177},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86753.038073724107},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44931.054897822061},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6714.5099030405236},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4674.1317260064525},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-20753.421783091308},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216879.60246583182},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308196.76329196419},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167006.12068745171},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81224.762679377527},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51170.178004353249},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154806.56001728133},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":103190.4769418106},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84699.698620679177},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44543.111050741791},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6568.9237967452354},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4598.7683802520569},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-20503.993770054258},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215059.15188529965},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306279.5401558131},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":164440.04778363201},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66394.887240423559},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37831.130696764812},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134448.95378044818},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84552.671556935646},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73826.160890581275},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33688.7016483763},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5337.1132618178344},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-22668.448155762311},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-44534.110992972448},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185853.4425687553},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278907.71999484854},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146324.5907158216},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66739.242751641315},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39074.016412550031},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138232.94905884645},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86341.581182387657},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72085.959478335833},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33397.665633686694},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5225.6334923626328},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-22326.203883204602},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-44027.587616907069},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184299.89818983601},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":277257.39884784207},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144015.60053762546}]
[null,10304,"Parkland L & W",{"$f":"+VLOOKUP($B99,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330013.41112808138},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":344207.1483214075},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":672861.69189340249},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":509268.03697404638},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":481433.41465275188},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322975.44438366592},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133062.56955250807},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84051.747998013234},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61077.725782954745},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307206.66915954568},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":419259.48412801395},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":352801.88807691587},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330809.62074343488},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":344930.83155638131},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":674010.26941281592},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":510113.81008119718},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":469496.70098693733},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":323644.87117899366},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133377.36276905029},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84275.122598653994},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61260.765780207628},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308118.79877977178},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":420498.46737121325},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":353817.65336308855},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303498.72900310688},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311578.34640887973},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":635568.6107636448},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":471025.30790088559},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":447510.32742233429},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290950.24248776457},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106397.27336531502},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61790.559341090542},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40125.189075092239},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286107.40379406203},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":398109.62903502886},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331143.67788540933},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":304230.96709207143},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312233.4291219216},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":636653.52895134105},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":471807.56925925508},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436414.70593626495},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291553.29101959703},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106648.98339121632},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61954.773051421784},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40245.438209442378},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286956.88729618781},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":399286.11090493028},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":332097.08654308639},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310988.63416515704},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":320795.37683467398},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":646103.21342438832},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":481828.1684649259},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457092.96940771415},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299996.76712137036},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113929.72420212644},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68078.931611554537},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46043.891479540369},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":292067.55431864818},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":404084.07021787646},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":337261.7199403558},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311738.94302198768},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321469.83792083437},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":647206.1141907553},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":482628.37071252824},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":445759.75500504335},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300618.56627959386},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114199.25405754683},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68259.857174422126},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46181.877866253853},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":292934.73418541939},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405278.2075647054},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":338232.74318724254},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219579.48732214738},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208307.85270462226},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":517535.62535561086},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":349986.67698299268},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":340143.40737269714},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189590.14904533757},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22001.33662807331},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8666.3317579773175},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-26189.805143152767},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219328.01186505472},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331170.12009806512},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":262595.21983219765},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220109.25487201868},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208745.81406005879},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":518419.06110356178},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350567.92300312663},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331709.85128780105},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189983.10969037708},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22053.387706662012},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8689.3628740612949},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-26268.289735816812},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219979.21975895486},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":332148.78447852941},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":263351.26911922614},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180225.36191845551},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":159878.91223362379},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":462183.7797421891},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293225.32685136131},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289793.4381498429},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142057.09526217583},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17576.336041400231},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-41707.256250698192},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-57288.377369670488},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188011.65924180736},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299778.68022802955},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":230449.2594967639},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180660.18043367844},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":160215.054018675},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":462972.72982700064},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293712.30625670555},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282608.26388456434},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142351.53469947993},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17617.915494893565},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-41818.096267724715},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-57460.058610185471},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188569.88532373798},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300664.57763240574},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231112.75664358569}]
[null,10349,"Seattle City Light",{"$f":"+VLOOKUP($B108,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11355725.862496179},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15427445.066127453},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26809035.069324642},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21477281.392235532},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19400910.237795465},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14612916.450551625},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3502321.8499634238},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":868177.8643926892},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8045658.7655678606},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12868614.526504988},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17382993.463131443},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11273983.505995894},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15316393.097300958},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26616054.565163016},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21322680.654820811},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19261255.922405049},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14507727.734262247},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3477110.9524210659},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":861928.42641257413},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7987743.3918560809},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12775981.885577593},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17257864.795364067},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10436084.037482446},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13967513.668918148},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25326112.626489997},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19867908.198461495},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18032943.023087531},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13164480.576154992},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2801094.958390452},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":638267.40813925513},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7493873.6705596196},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12213369.726182701},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16313909.841552975},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10360961.573961535},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13866970.780196412},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25143806.699757613},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19724892.273760684},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17903135.798503943},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13069718.191308131},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2780931.7292448683},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":633672.94340398419},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7439930.2326354673},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12125453.75900311},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16196476.799374122},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10695865.769729564},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14379917.168860447},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25745010.669738475},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20322526.229893953},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18419368.34980512},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13573636.804444205},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2999178.5292288791},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":703212.84120103472},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7649742.7099078903},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12398464.210408771},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16615906.105290249},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10618873.309413491},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14276405.660226393},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25559689.373173892},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20176237.810801607},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18286779.504988726},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13475929.174644962},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2977589.4275269844},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":698150.87726697314},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7594677.2739066398},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12309215.870512631},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16496299.19183702},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7525408.2009973638},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9346815.7784980778},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20632647.840157799},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14774225.484612599},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13703312.71631597},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8580166.1336909868},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":581704.63307057624},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-89401.550982017085},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5747468.1686685691},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10139513.192687077},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12930249.181639062},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7471237.766854736},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9279534.2364143692},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20484127.0607979},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14667875.611323785},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13604671.635432577},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8518403.1951149255},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":577517.32632593485},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-88758.008372716606},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5706095.9483713908},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10066525.546439517},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12837172.873612467},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6160439.9340770114},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7179928.6547620147},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18431636.509748727},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12385531.017501978},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11672922.419271944},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6430341.1132914294},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-459083.67045619397},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-430643.61771210644},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4928487.2085163556},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9166973.3025063239},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11343473.57134415},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6116095.0033004573},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7128245.0992719522},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18298959.354566626},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12296375.7751038},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11588896.774645587},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6384053.3425169373},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-455779.03088420199},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-427543.69926128665},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4893010.2902388247},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9100986.3274070956},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11261819.410980621}]
[null,10378,"Coulee Dam, City of",{"$f":"+VLOOKUP($B117,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42440.839417527539},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50374.857044725351},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125698.73094475344},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88724.762344770148},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79686.378314520742},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48429.563443281018},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18201.900195188507},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10344.129283447786},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8369.5305542347105},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48849.288905082067},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63279.050010066072},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44608.606008642237},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42687.244093589863},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50582.457650787677},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126054.54568081576},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88986.568750832477},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77556.673197544646},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48628.873094579161},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18300.47616125083},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10418.864989510104},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8427.987970297032},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49139.751811144393},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63673.436236128386},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44931.010449940375},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39039.049909929352},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45582.18918777685},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118721.42694722381},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82031.248980189906},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74058.768512861876},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43629.752004614646},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14554.981107545535},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7610.4647548740486},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5541.8613718431734},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45527.563140138314},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60110.171918311047},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41875.480725410729},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39265.704015799107},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45770.039223646614},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119057.49111309357},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82273.304816059681},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72079.467436234205},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43809.308247586843},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14633.806503415295},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7665.4498907438065},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5580.5682177129329},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45798.275476008072},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60484.807574180806},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42178.131758382922},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39999.99225398893},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46936.028828491937},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120692.38571572688},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":83922.042166595842},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75648.463743028216},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44985.609574465452},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15585.168004426636},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8382.6742034871331},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6340.625388923947},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46465.88896416669},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61005.321113970742},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42647.537847231681},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40232.225529050367},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47129.458033553376},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121034.02905078832},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84169.677171657284},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73626.676318916187},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45170.745788349283},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15669.572569488069},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8443.2385085485657},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6384.9114039853812},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46742.180469228122},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61385.535939032168},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42955.768851115514},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28272.351124316076},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30413.346118563008},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96638.18801981103},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60846.210325404172},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56247.325599627191},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28438.299425778016},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3012.4446794528917},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1041.6115991533825},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3407.7406785394942},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35014.266923638657},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50080.640159791321},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33225.111088438651},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28436.49447235309},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30538.685396600027},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96911.741427848057},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61025.755403441188},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54744.054857902287},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28555.335928196124},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3028.759317489908},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1049.1372211163662},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3431.5445905024776},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35222.46850167567},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50392.765057828336},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33465.242380856762},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23223.282451798048},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23299.881549325753},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86282.201279927569},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50911.436712076102},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47894.60762949835},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21314.232073922751},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2400.4548769417388},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5099.023117875051},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7604.6775710687452},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30084.031980820277},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45377.267695277624},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29168.499938686957},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23358.111233192743},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23395.906260720447},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86526.440121322259},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51061.667223470802},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46614.57243090366},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21401.949797230278},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2413.4548055470441},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5135.8633064803553},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7657.7960496740498},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30262.918992214971},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45660.078026672316},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29379.312451994483}]
[null,10436,"Vigilante Elec Coop",{"$f":"+VLOOKUP($B126,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":324970.9800777405},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300903.5398149789},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":740365.75034829765},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":532508.38899396965},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":460848.1717134983},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311969.67106941273},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136404.03770504054},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154418.04271205227},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":153132.28516892239},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":982115.15464134794},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1010153.068257632},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":577362.38414999726},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321511.13304521237},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299497.36632694642},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":739899.27386393165},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":532049.52124500577},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":447580.65100825572},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310683.59616520663},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135659.20071276152},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154313.07680051599},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":153482.29285477506},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":985418.47522044496},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1013680.2712507385},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":574905.2916322737},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":298794.85320741904},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":272101.17744078964},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":699208.69820438209},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":492053.58470670821},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":428220.78886766068},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281059.40432870848},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":109115.58676223175},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113268.04616771982},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99580.37799168448},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":914052.45614680671},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":958628.09066343948},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":541616.29289616575},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295508.7652148247},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270830.43683952524},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":698770.6172444846},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":491629.84737272409},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":415900.74493378529},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279900.47212366702},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108519.29199480375},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113191.44172305154},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99824.886583529675},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":917130.24729498243},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":962088.52089251101},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":539230.90298015857},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306189.12279905152},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280237.30977716355},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":710834.80089927814},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":503481.31542709598},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":437437.41843347554},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289790.98049207043},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116824.06724174615},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124892.1557867989},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114707.79698595648},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":933278.90413492545},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":973182.93970286124},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":551713.89965393266},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":302853.95110543375},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278928.31190119614},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":710388.69873119518},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":503047.65440346469},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":424849.72991207184},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288596.13283632504},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116185.81205512662},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124807.53975458466},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114982.10711210156},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":936420.4031578888},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":976662.23199739796},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":549308.25508489239},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215947.14239013995},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180941.40423779545},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":568946.20478803222},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":364013.71298066282},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":324954.78652407508},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183228.09212177107},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22747.358813099527},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16972.116203368922},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-69911.959110480995},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":698633.31525347906},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":795551.00654255203},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":428479.54635925789},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213211.00354638795},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180099.31011634431},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":568597.99595518119},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":363701.16377147444},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":315633.5163182306},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182471.56786749716},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22621.201715372648},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16958.956313646817},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-70001.356236434163},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":700997.30343277683},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":798800.10028656374},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":426321.09591528506},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177095.51390060663},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138191.81457823209},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":507859.30268286518},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303969.11453521845},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276527.95228720806},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137349.86858352038},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17755.224450542897},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-78048.546112434007},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-149395.78851210972},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":597612.00339151686},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":719075.62508759857},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":375423.80345936259},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174617.27500132116},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137550.73522982377},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":507553.23959498573},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303708.70725818968},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":268612.96406135208},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136782.054482493},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17660.909384320097},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-77993.291027359606},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-149641.77150833569},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":599641.25199276244},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":722225.61209078645},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373371.77681358653}]
[null,10442,"Wasco Elec Coop",{"$f":"+VLOOKUP($B128,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":247247.12980486755},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":248193.0384548828},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":649130.64746152679},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457100.45007543417},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":324271.13503315032},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":244655.34970444025},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111039.12525080077},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91044.104627159832},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75429.72845554768},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":434110.88683126605},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":544359.55713480152},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":359758.89450475585},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":252042.42789134072},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":249276.1099219849},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":647384.10166204988},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":456245.45341626625},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319953.68616500305},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":245231.30140916031},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111444.14466573502},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91358.651053154987},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75601.858850092089},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":435411.29612965713},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":540745.94317740505},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":364224.18746116111},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":227099.60692522157},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224510.28555050347},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":612923.40778168605},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":422585.85895285651},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301365.69861333049},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220424.09630487702},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88800.408933982239},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66917.163981851132},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49035.368995225232},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":404507.20304038783},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":517039.93781121168},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":337400.44017876155},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231719.533912001},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":225490.00922870025},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":611274.28091048333},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421795.42131368717},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297336.11026139971},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220943.00436678913},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89124.311658777995},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67148.354430470863},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49147.268523175808},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405718.93202318228},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":513334.58403043484},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341772.2024496235},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":232790.90787718154},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231200.22331381499},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":623151.28040348098},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":432335.58979996131},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307836.05890922953},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":227268.97526910136},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95082.433185814283},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73732.576530718274},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56491.28523963187},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":412869.69379158376},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":524757.22277931112},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":343716.28819392563},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237460.37394192087},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":232209.14082258311},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":621474.63449470047},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431526.91543689452},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303725.15530878108},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":227803.99710046072},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95429.249868745857},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73987.31349452115},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56620.198868543172},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":414106.47331620357},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":521077.78379447496},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348114.47114602214},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":163332.48975442513},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":149554.12898466393},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":498327.12173264474},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313346.82299975684},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228869.75671734364},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143731.93002937897},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18414.643022515997},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9444.8513533703444},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-34503.050214356306},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310811.2393104136},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":430573.06161627988},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":266635.70223651419},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167397.36540663883},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150206.75584784112},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":496986.32677157404},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312760.71532299899},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":225751.24986044719},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144070.29437499846},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18481.810588579508},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9477.4834306232297},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-34581.781998767641},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311742.29418209405},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":426577.3503507803},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270711.43892548536},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133428.75045096551},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114403.26338836411},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":444586.92435196985},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":262118.92062880285},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194872.61456632314},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107766.95860410061},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-14592.927146498327},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-45254.997720109859},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-73678.588026037643},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":266872.29714900226},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":390024.21702617302},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233450.41224395158},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137233.33347673927},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114902.49743221185},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":443390.72236402717},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261628.63396762375},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":192181.36151547125},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108020.65655010176},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-14646.15613586005},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-45411.349990247487},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-73846.716811926686},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":267671.72923733661},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":385892.3419365398},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237387.32704131503}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":151067.74473773089},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143504.78427972223},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291110.29686393961},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223593.45443326258},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199387.0438528184},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130582.03664096558},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56969.688669008254},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43174.675771127462},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36598.349408364127},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237309.33530990279},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":304162.94558617251},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184970.4092534802},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152738.20370663219},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143783.01819057355},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291676.84204780188},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224031.10739418661},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":192691.8172261836},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130835.6911960267},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57079.431277027004},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43257.706636459799},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36669.015399193384},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237770.59030409972},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":302114.65678736765},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186635.34443211398},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138975.61068700356},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129967.19457474403},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":274977.13768626633},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":206894.28631558319},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185406.88130480418},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117632.53371555785},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45517.332321104317},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31814.60416821294},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24221.454083071414},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221367.64512445554},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289094.03533965995},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":173649.48402427824},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140622.73452325317},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130219.1814280956},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275512.28460054385},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207299.2524943678},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179171.78137616173},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117861.03389447057},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45605.014118359046},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31875.787082784776},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24268.220152706308},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221797.91905467457},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287016.36618410365},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175292.5315182842},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142391.4139321587},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133791.31219135795},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279534.45546346926},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":211611.49110412333},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189356.01752831729},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121290.52774127683},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48752.41024975913},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35023.613370694955},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27717.697098549506},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":225870.87646809363},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293350.72256335919},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":176847.43510337174},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144045.12950990765},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134050.71335088633},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280078.47180564841},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212025.69069167078},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182990.9403548319},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121526.13356418235},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48846.32381625181},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35090.967925507844},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27771.214451955504},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":226309.90197338036},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291281.35281281394},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178496.66546169817},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100703.88202517931},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87120.583897874531},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223915.52292780334},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154041.24743949066},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141159.52302699743},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76647.223745652664},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9270.5066700822699},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4140.1393155883225},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-14951.546942079505},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":170912.03169602132},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":241400.77939620445},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137818.63921597446},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102277.14992653872},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87289.498544236994},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224351.29399585244},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154342.75961655669},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136380.72883080473},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76796.110065293717},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9288.3657743302538},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4148.1053899224289},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-14980.42436888225},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":171244.2502400495},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":239230.12110929532},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139392.41196297569},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82756.265018587219},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67027.56522986546},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199970.05880934611},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129255.69077534034},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120409.62048299031},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57427.066413954657},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7727.527315724441},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21001.200683354837},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-33321.817739372927},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147250.75332399187},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219034.91505194915},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121015.68042295973},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84294.898005888157},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67157.522969731552},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":200359.22734100145},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129508.68795542122},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116313.76427900238},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57538.617627380605},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7742.4117272848725},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21041.594338377632},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-33386.168361418517},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147536.98856446097},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216820.64929358126},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122556.96661471656}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1114589.6455295966},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1108898.9879299616},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2296911.6151797832},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1773258.4663305245},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1655578.3383294865},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1129718.5702793598},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":468636.33968603634},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296440.27784418047},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":206490.75123364324},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1040699.5342758668},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1413326.9451510389},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1173329.1108567137},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1132483.8051524125},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1114954.8686727479},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2298903.0054236026},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1776085.1592578352},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1645417.2996471282},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1135071.2530257131},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":471355.97754058137},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":298958.25742356316},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208390.03382075141},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1050197.0475833078},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1414399.9738905204},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1191715.3667709616},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1024631.7470300385},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1003981.8900678343},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2169562.82779792},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1640435.8647567404},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1539182.2198563488},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1017746.8463138938},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":374681.04100771871},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218001.54819042867},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134907.53843594482},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":970029.76903030754},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1342598.3255335751},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1100930.47395756},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1041867.4852518565},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1009464.799929433},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2171443.8089769837},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1643050.8300957573},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1529660.5814050743},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1022568.9996256265},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":376855.42802980007},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219853.26460628433},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136148.40813645546},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":978882.34490844002},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1343031.9284987722},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1118673.154746522},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1050043.182293084},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1033619.0212678608},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2205536.4945949214},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1677955.7823810731},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1572061.9611440408},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1049376.7783409746},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":401221.667565329},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":240159.03223527482},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":155128.46631743005},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":989992.66494656762},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1362577.8467166158},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1121381.7440003415},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1067464.9123298102},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1039263.784759855},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2207448.6642838134},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1680630.5568307196},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1562359.7040050202},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1054348.7963628424},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":403550.07781897066},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":242198.95561828415},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156555.32542768892},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":999027.4236680849},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1363192.0755850384},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1139306.2228071082},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":739914.07288583415},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":671918.19605644757},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1766502.6057027259},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1220050.9644352202},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1170787.307526913},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":663355.18811479886},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77311.554176653997},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-30257.838059594887},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-91654.066442257419},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":746359.23505122191},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1118741.5168619794},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":871788.04341001948},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":755065.9006003415},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":675587.64718495985},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1768034.1410560661},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1221995.8097792552},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1163289.377384502},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":666498.21030842303},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77760.216705015744},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-30514.851410123461},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-92497.080300893518},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":753170.57733114879},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1117151.3306738208},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":887493.80230702099},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":606395.05116353999},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":516196.14716307307},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1577486.5682857297},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1022910.4784907999},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":998027.64850840101},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":497162.38799618324},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-62140.564807834584},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-146679.66008070274},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-197900.66294911609},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":641468.41302987805},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1013763.3408862655},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":764331.16264651401},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":620569.62415324221},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":519015.17256124318},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1578854.2301987023},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1024541.0694899457},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":991478.74112849613},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":499517.97770987044},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-62501.184832290222},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-147925.56720584715},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-199720.91889515248},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":647322.51402171748},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1011224.0940233862},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":779081.70224019419}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B139,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0}]

{"sheet":"Energy Revenues PLVS","index":36,"n_rows":139,"n_cols":129,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Energy Revenues",null,null,null,"Status Quo Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 1 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 2 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 3 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 4 Energy Revenues"]
[null,null,null,null,null,"Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS"]
[null,null,null,null,null,{"$f":"+SUM(F5:F139)","v":119078368.00297873},{"$f":"+SUM(G5:G139)","v":116532949.1786606},245131564.60238612,181740505.6299428,163981362.30755305,113699005.14047927,44169920.136996046,30338185.106842451,21189630.060114298,150168092.31189886,202811338.45518419,151896444.92948326,120881912.79843685,117205584.61772411,246507784.86234593,182790282.78035268,162501099.79488841,114419188.44335522,44535914.838724241,30577181.438580211,21331261.897339806,151434408.65204725,202642664.50788215,153773174.42621994,null,108975975.27274369,104858419.69305867,231082272.89312202,167485804.78567913,151959910.90343991,101794375.70898052,34244660.551832251,20948120.74351579,11985643.962678667,139467591.87657145,192275126.04874197,142158086.85224491,110711739.77731588,105465701.00534303,232378427.28142235,168461438.62316179,150580836.01926261,102439243.28360265,34526540.548569731,21116406.603774667,12056307.117203344,140652444.73563609,192037682.67810744,143975238.24131411,null,111829713.55640855,108156257.40601222,235050936.82054073,171512492.97804356,155355747.61393142,105157212.38230011,37048362.012449987,23600639.495781664,14585599.061430847,142490284.47644204,195251410.33227623,144908992.10876694,113584624.7340655,108782000.04508968,236369708.33027679,{"$f":"+SUM(BS5:BS139)","v":172509070.92413765},153948089.10437363,105823355.25108466,37354002.850827768,23788899.750711534,14676309.550500197,143698149.25564244,195033393.04626831,146742973.20652574,null,77001798.358662665,67908413.775736853,186616120.10883087,122369529.97607887,113911893.54525895,64116101.095866837,2831111.8640627149,-8771529.5616086628,-17145066.716721371,105600397.92316419,158927905.39678043,111336083.35970722,78523037.545327827,68308848.604469985,187658865.1896944,123110499.46543753,112853078.54615703,64522593.615795605,2846767.9542201152,-8827043.0709760021,-17299020.172996633,106527418.02658707,158472806.09386986,112964669.42513105,null,62007433.028952204,50580621.75319095,165763613.36734354,101212146.9845299,96069186.47971797,46446785.758671083,-11900345.542730737,-22708629.345091388,-30805981.880065653,89718297.808621079,143289647.98269281,96882032.460989758,63428070.064143218,50884055.437848672,166687521.55855495,101843070.07691377,95160558.105597079,46741491.737067752,-12009535.778578566,-22869094.094259262,-31065269.823308509,90524406.635971159,142732478.41935006,98422190.375194818]
[null,"BESID","Customer","JOE",null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(G4,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16433.974337260319},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15785.68559864804},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34824.251049543527},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26600.241646118706},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22972.888515259576},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16044.866027689535},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6535.4478812995612},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3500.644407441875},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2326.5720262866175},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13513.656395834871},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18715.03364287542},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15446.304926108409},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16858.556204537897},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15961.228765031132},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35087.098864854554},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26760.054559647386},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24070.787206471214},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16116.798136765638},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6557.7834178830135},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3508.7205406448147},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2326.5720262866175},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13513.656395834871},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18519.426832875422},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15579.84536610841},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15027.914812459509},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14199.520967675391},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32823.823956001972},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24508.017966529122},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21285.17831007803},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14365.985255453683},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5069.6768683134778},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2414.4056188516288},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1296.4147532884169},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12550.779912746844},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17746.356015158337},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14450.667869413144},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15432.314713270742},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14357.425135100762},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33071.572901730528},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24655.260787317049},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22300.944259401098},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14430.39063480559},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5087.0030994809404},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2419.9756802798838},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1296.4147532884169},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12550.779912746844},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17550.749205158339},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14584.208309413149},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15425.100509173399},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14647.583011240047},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33388.907449879087},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25099.032290746167},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21761.925092040296},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14840.23788662484},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5483.7299512356813},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2721.2478985943658},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1587.4150466498497},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12822.774632770463},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18019.98945077727},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14731.916842918516},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15835.20144061001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14810.469868207922},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33640.921545787234},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25249.825929230596},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22800.892015244361},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14906.76942730687},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5502.4712181300165},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2727.5258787460366},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1587.4150466498497},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12822.774632770463},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17824.382640777272},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14865.457282918518},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10577.721952390002},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9179.2935938383907},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26492.45162663392},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17886.10849801145},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15943.558149274846},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9052.3103407516119},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":430.49653388801977},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1023.5513211290379},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1964.0436129352465},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9503.2659387035201},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14680.481358687925},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11299.466342896285},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10918.245721724208},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9281.370148110942},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26692.412494812517},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17993.5668459669},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16699.373125624537},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9092.8935430992897},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431.96826188336172},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1025.9130026475154},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1964.0436129352465},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9503.2659387035201},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14484.874548687927},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11433.006782896287},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8490.793562931909},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6825.0461808776308},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23523.339708598705},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14780.748506477277},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13438.592834331672},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6560.4500145746788},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1745.0579753556449},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2635.7892994327613},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3493.0432183617936},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8074.1271059200062},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13242.732240774807},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9821.7029889527894},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8801.362470447817},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6900.942244895542},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23700.890245618062},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14869.549832495835},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14072.503191617972},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6589.8617510888398},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1751.0212538445239},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2641.8705904274811},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3493.0432183617936},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8074.1271059200062},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13047.12543077481},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9955.2434289527901}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9167.0230516029005},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4348.3930034509776},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7982.5651550824132},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6069.9859886669947},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5589.4835010467195},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4525.3462913175026},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3296.1849029402933},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4607.2557738872219},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4422.4998015144211},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38950.199763979166},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49779.481180979717},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25277.780694013014},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9167.0230516029005},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4348.3930034509776},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7982.5651550824132},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6069.9859886669947},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5396.6948015758899},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4525.3462913175026},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3296.1849029402933},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4607.2557738872219},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4422.4998015144211},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38950.199763979166},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49779.481180979717},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25277.780694013014},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8372.5386982267773},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3911.6354957108888},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7524.4166360560266},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5599.1084414305715},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5176.8217457042247},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4050.9948688237591},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2555.2646408480068},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3157.9885065067929},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2359.61106854221},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36077.177210172609},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47108.914033713794},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23604.27534639919},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8372.5386982267773},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3911.6354957108888},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7524.4166360560266},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5599.1084414305715},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4998.2662851349178},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4050.9948688237591},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2555.2646408480068},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3157.9885065067929},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2359.61106854221},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36077.177210172609},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47108.914033713794},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23604.27534639919},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8596.9657696686372},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4035.0113784149617},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7653.8350820878277},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5732.1226014765498},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5293.3910259600561},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4184.990334099024},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2764.5608515118147},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3567.3795878699234},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2942.338815267497},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36888.752712191301},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47863.299644207989},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24077.009519968822},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8596.9657696686372},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4035.0113784149617},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7653.8350820878277},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5732.1226014765498},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5110.8149397985308},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4184.990334099024},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2764.5608515118147},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3567.3795878699234},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2942.338815267497},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36888.752712191301},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47863.299644207989},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24077.009519968822},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5857.9875469643503},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2529.2934908074712},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6074.3718603830475},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4108.7761605298519},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3870.7430450111797},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2549.6677369980098},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210.24438951047631},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1428.9573033034335},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4169.4529921641051},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26984.031272713175},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38656.541540605671},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18307.613705922617},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5857.9875469643503},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2529.2934908074712},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6074.3718603830475},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4108.7761605298519},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3737.2359319819225},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2549.6677369980098},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210.24438951047631},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1428.9573033034335},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4169.4529921641051},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26984.031272713175},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38656.541540605671},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18307.613705922617},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4678.7828811620411},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1881.0409622803588},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5394.3699585575923},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3409.8813385447738},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3258.254372037065},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1845.6168538590011},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-889.45836276395141},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3580.0163095976659},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7231.272911731754},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22719.779137340953},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34692.781616307358},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15823.731794635831},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4678.7828811620411},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1881.0409622803588},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5394.3699585575923},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3409.8813385447738},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3145.8727873468279},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1845.6168538590011},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-889.45836276395141},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3580.0163095976659},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7231.272911731754},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22719.779137340953},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34692.781616307358},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15823.731794635831}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3808318.8529339861},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3158895.2239764491},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7500159.8466779329},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5321419.2010307107},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4316133.8925777497},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3132606.5085336175},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1423459.5469562858},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1365304.6871345744},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1215511.3787955479},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8595876.5043287184},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10104241.857223665},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5293865.435286181},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3788242.6332725994},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3141945.4260694692},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7445193.0113267601},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5286531.4093771568},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4291128.2329404941},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3115802.6753581231},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1416570.8243692797},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1360076.8055313909},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1212140.229417291},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8573695.158824835},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10073858.607867174},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5262944.8052515909},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3489605.8203147668},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2842470.342736586},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7071244.7797811152},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4902945.0081264405},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3999622.56463326},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2804425.0400762977},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1103087.5260416924},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":942883.57876811107},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":698672.90093140898},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7983270.6165187601},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9580473.0038974378},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4958468.8471210068},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3471045.8762498666},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2827242.5907724206},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7019443.0194229688},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4870821.4022878306},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3976475.2806757363},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2789378.1193121928},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1097738.1644280865},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":939291.8157815244},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":696895.43439944892},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7962717.2271598745},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9551939.3518741336},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4929392.4106136477},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3579636.3315981315},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2931854.4937601136},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7192405.3186285952},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5021156.1940212995},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4089031.1352450056},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2897130.2085977187},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1193586.6707010386},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1062209.694962912},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":844670.17010683473},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8156320.4000229826},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9728427.9754018523},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5053212.1529314201},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3560648.0678436463},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2916140.2958059274},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7139709.4833795317},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4988251.7570376424},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4065358.8946792507},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2881586.9927139021},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1187802.4682077048},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1058155.7588597699},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":842442.51777513977},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8135307.1432941416},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9699371.8464901485},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5023614.7660104623},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2480875.7934874329},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1840982.3385630301},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5713724.18082151},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3578469.8827580763},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2997860.9557502875},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1765727.3164199728},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89106.784193556203},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-394083.57463984593},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-937126.19820418325},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6044366.6797493519},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7922739.195131856},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3896935.1953676939},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2467114.8772832742},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1831204.8797224874},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5671939.9153752821},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3555094.9534588284},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2980595.4499361441},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1756241.0415112018},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88629.515896103767},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-392497.00537422032},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-933859.6421334662},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6028965.7883360917},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7900059.5376948155},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3873695.6503451597},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2007829.4792088408},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1371332.187810041},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5077111.7088850234},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2957354.1632431406},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2528082.4974264754},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1278627.5803581914},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-386401.86522115744},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1021057.4600315141},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1704238.0261133045},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5135113.1266318951},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7145341.0336455796},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3399126.4972128654},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1996319.0783866663},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1364110.6567254877},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5040025.1711958367},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2938081.9463463142},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2513575.265281335},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1271748.9833780206},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-384594.35391977447},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1017042.4996990303},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1698606.063801198},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5122128.5112267677},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7125406.6207132041},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3378624.1761554242}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1354394.8288265488},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1019783.0708580215},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2181985.6936441171},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1549087.9329120331},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1246866.764330222},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":920059.86461310321},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":422351.03399334161},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":410024.12641440006},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":346197.04868103756},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2367804.2840846921},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3006414.2666650871},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1978062.5382801313},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1352580.923802092},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1018950.5739448697},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2171018.1572008831},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1536362.1807665722},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1245429.8580495294},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":916160.39188533195},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421177.44107595761},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":409186.68274084711},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":345718.25258270378},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2363417.167357781},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3001648.3763858862},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1972290.423069709},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1239850.4419628992},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":917061.57852198987},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2056807.0452175292},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1426719.045046208},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1155018.7938773432},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":823718.98711275554},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":327542.1212908054},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282863.76270764595},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198748.25728671244},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2198116.4641788765},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2850293.697796206},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1851448.881368265},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1238090.3280803964},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":916314.69957851747},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2046471.1013004498},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1415000.2881672299},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1153695.0354601177},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":820227.43361944845},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":326631.16923642182},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282288.22198241454},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198500.28089992068},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2194049.5343073821},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2845883.4398202063},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1845972.9225379291},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1272207.1034687832},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":946078.4919465885},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2092167.688072291},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1461285.9827368273},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1180964.139357117},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":850933.49537294032},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354323.87795347441},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":318784.20331659808},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":240399.80183840758},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2246050.1211715993},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2894394.8583970275},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1887214.8874633182},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1270431.794587906},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":945307.42751712597},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2081653.3309990719},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1449282.7684010696},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1179608.418770303},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":847326.71227342822},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":353338.73473412497},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":318134.67987359001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":240086.62317082542},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2241892.7444612584},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2889884.1409016196},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1881655.2699570255},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":877316.27922617784},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":591946.99858679646},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1660615.3352399087},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1039420.2561472896},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":864319.02255778899},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":518799.11876961694},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27470.937291997852},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-119600.09651752157},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-267928.68427581602},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1661052.7686055342},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2356170.4913204988},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1450715.3547728667},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":875726.41486130771},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":591471.10139810783},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1652278.3881652756},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1030888.649645647},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":863353.37829238363},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":516598.633849637},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27391.246270785981},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-119346.71171713073},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-267446.11390114471},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1657999.2334251818},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2352885.8132425062},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1446176.7339320534},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":707305.03248846519},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":439483.75305390498},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1474820.3027056719},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":857795.57983084233},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":727994.68232093053},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":375806.2306489927},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-113248.14892208445},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-308336.4681665356},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-486777.93164014356},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1409195.4877006835},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2124450.2535894737},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1262790.4266728887},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":705795.00703458395},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":439134.93339530675},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1467420.7898933536},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":850758.59498113184},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":727196.97652776691},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":374211.19536751939},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-112938.01813023692},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-307694.35679483379},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-485952.76964657777},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1406617.1863398911},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2121693.4188471786},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1258691.3726828527}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1203390.0782645578},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":664718.63260049361},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1420032.1518790377},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1022288.7513882043},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":910113.9379830804},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":556869.34837479843},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373931.22440646077},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":565085.96424672659},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":523487.95567515335},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3208222.8037628117},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3813816.2723444747},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2355074.6907273959},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1199019.3234937144},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":662622.51894440607},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1415876.0637990823},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1019259.7997082493},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":888483.09938134416},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":554541.12915901956},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":372964.67190454947},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":564307.61373606115},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":523077.6654246627},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3204911.0270735668},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3811812.7913138089},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2350259.2964854846},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1101453.1311388048},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":597990.19169436849},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1338783.5424629212},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":941820.25401802687},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":843278.13332931697},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":498531.03993911541},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289936.87136610446},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":389372.46362761722},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295812.26301463717},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2976617.8374771941},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3613906.2230207752},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2203941.4629602758},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1097326.4217810552},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":596110.38921198354},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1334871.5139867263},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":939035.36194183223},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":823247.31512571545},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":496445.66844414372},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289185.41815494257},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":388838.16136817867},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295617.09475996287},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2973550.1317442427},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3612146.790241336},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2199341.1680091135},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1130248.4251152563},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":616839.73669900524},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1361734.7653441478},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":964551.10973768192},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":862158.00659826642},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":515010.528376434},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313663.7158160879},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":439008.26348845504},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":360126.41687451425},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3042041.9381457502},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3670377.0984141836},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2246633.7923449841},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1126052.7774617095},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":614898.8303282581},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1357753.7945635559},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":961697.27535709017},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":841675.21235426236},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":512856.55691148742},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312851.50105098606},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":438405.02213149919},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":359870.48065214034},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3038905.2869015215},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3668548.7265372272},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2241972.7358398819},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":778821.64486472716},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":386793.98979382904},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1081630.8578598988},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":687136.63206538127},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631742.1240630562},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313889.69361646357},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24093.879947014862},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-166762.57338922366},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-424783.64634613076},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2243585.736672706},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2981188.86044503},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1725603.2423762085},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":775467.34174990363},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":385598.81440139672},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1078491.280540237},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":685124.19114571926},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":616775.3868788929},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312572.93765601073},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24023.218203791643},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-166524.46042301483},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-424297.95127109566},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2241290.5180271734},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2980201.8428912386},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1721683.7388929853},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":627522.85193378094},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287753.03508673905},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":961038.50269733462},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":567702.14962933527},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":532541.8158940447},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":227301.70077552251},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-100573.81499919854},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-427563.4046378372},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-762708.78978561517},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1899828.612059213},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2684474.5678330585},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1501285.4108375176},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":624530.77053995756},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286878.9171754407},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":958261.16816101409},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":566051.9514930147},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":519949.89139290218},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":226345.38887446275},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-100325.21798523612},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-426963.06573815993},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-761903.80225364817},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1897895.6530468944},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2683849.7762127351},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1497685.1661114797}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":434782.8333323939},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354428.34065781045},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":743689.05618652527},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":583751.56906439981},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":547591.8575641762},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":392167.66295120341},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162939.67241593523},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105436.17063147693},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81128.041743065478},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":479528.81971431518},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":670522.75434874557},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":497332.59419099725},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":437912.59044199937},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354529.47156765941},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":743872.14072595327},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":583884.75440382783},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":529253.37920361594},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":392268.44609151932},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162985.275776672},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105470.04277090491},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81150.501103802264},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":479674.2142537433},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":666397.23288817354},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":500090.10561155644},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":398839.40666463954},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319525.96685710078},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":701424.61832220387},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":538867.02038804512},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":507896.79320145096},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":351040.8028701861},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126117.56249181544},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73223.138230342942},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48186.054650169979},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":446400.01249167038},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":636446.23195152963},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":466170.26998666726},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":401958.60875620425},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319616.86629611423},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":701597.14500545769},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":538989.64787129883},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":490867.14559235395},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":351131.04234499467},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126152.94857238361},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73246.452513596741},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48198.296730738177},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":446534.84917492425},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":632310.1526347833},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":468917.56128892442},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":408992.75701112585},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":329385.23910730472},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":713363.53691225406},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":551546.071611166},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":519109.91150612966},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":362658.37686816294},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136519.12453575444},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82322.721492526733},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57491.554071672261},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":455758.28512944537},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":646072.21652130946},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":474973.04770126962},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":412114.94069921644},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":329479.02874676877},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":713539.04599375371},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":551671.68149266555},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":501710.54352265934},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":362751.59473261761},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136557.39680817345},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82349.018174026394},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57506.682344091307},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":455896.1042109452},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":641939.11960280919},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":477723.22599709756},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285078.091512685},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209059.59473860945},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":567657.23770913936},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":396806.96210192563},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":382261.50615197502},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220873.86764349349},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9575.2057944866883},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-28731.440693349876},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-56075.673371674158},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341546.99683735892},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":528593.6880205943},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":367541.19331444986},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288163.88686357148},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209118.11146717786},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":567796.34866899357},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":396896.17386177985},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":369374.32133514551},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220930.73630850919},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9578.2540782165634},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-28741.54213349567},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-56095.769087944289},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341648.41779721319},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":524424.19298044848},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":370256.1378371474},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231729.45569446235},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157256.13019147501},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":504926.71052464109},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330187.56425390893},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":323344.54333585722},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":159831.77777570859},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-45077.605985497175},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-76543.279838626157},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-104969.455503028},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":292375.92898259213},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":478015.98433850496},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321288.85625729256},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":234799.58487587865},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157299.46097195524},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":505050.15110255685},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330261.1056318247},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312399.97617073148},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":159872.99712112718},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-45089.722587514145},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-76569.051660710364},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-105004.71610504498},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":292461.679560508},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":473830.8189164208},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":323988.63168177503}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":476439.33573221409},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421297.78290032764},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":898937.02972855628},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":662686.62153172668},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":590219.40650195105},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":409668.48866197036},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":173512.48948778096},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118602.48353651725},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92523.67705588619},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":619831.42991268355},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":854343.82915933698},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":584100.42717893491},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":485634.95556095568},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":425664.31950228207},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":898693.92655521142},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":662573.27818879311},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":568819.64369511255},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":408927.89682994003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":173092.67968582269},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118216.02232855704},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92362.740321842924},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":618960.22752229741},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":846255.50023161143},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":586387.4519969665},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436858.99723511527},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":379690.62266925175},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":847798.91809541406},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":611524.26656325115},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":547424.26323873946},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":366715.91414016095},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134315.35008340509},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82318.367337807998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54435.081330335292},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":576723.51299844426},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":810813.91019280115},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":547242.88315956388},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":445644.95521549718},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":383636.840232004},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":847574.46145837696},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":611429.41649742262},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":527554.75383528427},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":366052.167607532},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133987.41065896273},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82057.084840713316},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54373.973099805909},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":575928.54287064937},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":802798.81929695059},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":549638.56023778813},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":448039.70761390874},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":391443.87253753701},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":862244.4846872834},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":625976.68144700653},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":559513.09624556208},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":378849.21855308546},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145387.81383683265},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92567.956148120793},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65194.402086865724},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":588900.6987515809},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":823110.30368657736},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":557654.45467718551},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":456941.38745655026},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":395508.82242099335},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":862014.76075011864},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":625876.60737392807},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":539211.31868172612},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":378163.76465085824},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145033.92273733148},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92271.312990533523},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65105.094158513668},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":588084.19442569895},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":815074.52440719598},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":560019.43951023603},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311586.81873052695},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":248003.53252679639},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":685946.26872092427},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":449594.88678304112},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":411977.19457884307},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":230770.5739273142},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10256.000649238002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-32521.233684277653},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-66115.715956808825},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":440286.51251555618},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":673041.268873277},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":430588.37718625547},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319076.19274667639},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":250619.43600666957},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":685780.82856311719},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":449558.56812949001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":396950.9529387487},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":230350.04355779476},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10218.8319147002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-32386.324273774851},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-65860.865946785139},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":439732.81828306051},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":665257.97710170783},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":433327.93978569133},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":252840.13651900503},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186248.56244239322},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":610045.08881490247},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373657.72397311666},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348458.97374137532},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167018.68747529705},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-47921.922522348163},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-86375.534192792664},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-122648.29536201224},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":376304.06082563114},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":608432.4652773242},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":375882.97274000786},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":259721.47444113434},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188240.61200991867},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":609907.32457358344},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373648.85376276739},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":335703.99388946034},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166712.21389646697},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-47822.733659212179},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-86054.82965708134},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-122245.27599330526},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":375863.51349068008},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":600757.87624928216},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":378783.80126195669}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1644560.839485981},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1537190.2622698892},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4163567.4885455817},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2867817.6113511133},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2296413.7960139825},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1673830.224490006},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":704768.88715911447},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":461107.50291429122},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":339268.58600106073},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2324692.9412240596},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3121455.1029369747},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2018295.4321225579},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1628024.3143682985},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1527579.1985069278},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4144674.6316575999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2854120.7497917111},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2241252.6258789124},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1663186.4146284962},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":700279.10135475534},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457585.59142696392},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":337504.35274155217},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2310070.0230890969},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3108039.0496857413},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1999463.9020516286},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1507603.6224989062},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1383869.0153071985},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3926188.5839774907},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2643449.6751630437},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2128482.485504617},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1498423.1684844866},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":546206.67498141131},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":318585.49253166083},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198426.48663308323},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2160073.928200549},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2960479.4386293152},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1890633.6553915301},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1492181.9417161529},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1375259.8722282359},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3908410.4068127014},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2630867.4706217675},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2077399.5909971078},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1488889.3469116921},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":542714.15248417435},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316178.43105552928},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":197659.43437482874},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2146565.7380370465},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2948178.1729503428},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1872799.2836167882},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1546291.4921726407},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1427179.4194698855},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3993243.714953837},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2706829.4492645282},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2175919.9612218617},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1547972.4034345178},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":590997.55446086917},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358845.31296771875},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":238211.76341362498},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2206575.741407468},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3005952.0735030607},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1926695.7358655625},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1530554.8885746822},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1418287.2524094293},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3975150.6614736002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2693932.3748215642},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2123685.0296078483},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1538125.0307893674},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":587223.32360459049},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":356123.32707294205},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237163.02604620767},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2192752.661299278},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2993335.9010432819},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1908579.6853954173},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1074132.6218617086},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":898605.69146109046},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3174881.9091127152},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1933322.8490643206},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1596978.1602401773},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":943258.03182204044},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44355.642316201338},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-132498.13644726534},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-247340.20670329305},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1639053.058552304},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2450989.8051457121},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1486582.8187865221},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1062239.4348673618},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":893167.63765370031},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3160631.7047384949},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1924268.545451842},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1558803.0500469462},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":937237.33460143302},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44019.468444811369},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-131376.68616954767},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-244951.17083461964},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1629072.9938856328},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2442216.8536007195},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1471904.4632769371},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":870855.37845198228},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":671040.31648958381},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2822554.8800903889},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1600307.2067988641},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1347727.9590934333},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":682912.0376216576},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-190988.57764902714},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-344034.86326705513},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-456383.54407092638},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1394719.0985288089},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2212063.4453935367},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1297102.2303694813},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":860616.886903562},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":667089.35244087141},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2809959.1268389355},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1592907.3206094068},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1315605.9846580194},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":678538.82831377885},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-189844.57442215888},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-341258.70911847427},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-452514.45326557447},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1386393.5565968656},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2204945.1050451053},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1283903.8960968286}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3712706.1392430421},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3230813.9434081572},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6899632.5553681348},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4803823.7330163578},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4483819.8167499295},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3335388.087022251},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1414889.9206987389},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":894620.71799685829},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":601465.08552252699},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3935773.469208939},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5486560.1470588287},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4261889.2911408022},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3753731.0547023388},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3234868.8294276027},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6908295.6710244287},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4809854.222887218},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4331585.0326179229},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3339575.2477562609},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1416665.7697116695},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":895743.4612895248},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":602219.87303376966},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3940711.5591425989},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5443178.1059267083},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4299282.5576923499},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3396328.5129239587},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2906458.5341793024},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6503700.444019556},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4426599.5780199375},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4155185.3339568679},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2986211.9384145061},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1097208.6602504114},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":617149.36782081774},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":335280.79029192962},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3653145.4293504772},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5200053.8546990398},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3986884.6449913303},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3436956.401904704},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2910106.3268610965},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6511866.4322329797},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4432156.5083075175},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4013884.2600026075},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2989960.7522860831},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1098585.7827428961},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":617923.88633840519},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":335701.5550475273},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3657728.9172233529},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5156312.3242404535},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4023932.8654771848},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3485699.3153101765},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2998082.9120417777},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6615543.9106179317},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4533158.394468898},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4248018.4706129152},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3084847.7140800403},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1186947.7150617579},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":695529.86992184178},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":410472.90903984569},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3732982.6004958218},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5280986.5601333687},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4064568.3490264839},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3526439.3568959255},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3001845.701029269},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6623850.3280992983},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4538849.0965418844},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4103628.8266386688},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3088720.352797498},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1188437.4703895021},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":696402.75546974572},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":410988.0290190872},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3737666.2568637608},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5237346.5787316151},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4101714.0386163015},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2394990.0710607795},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1879870.3273395807},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5250571.2386643961},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3232681.2469673166},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3115053.8152677813},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1881065.8361106995},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91744.202957745511},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-261050.30982241037},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-507195.24233951373},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2758624.7758157356},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4293258.4921021797},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3116492.1109670722},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2434361.367152716},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1882229.6654199592},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5257163.8134072078},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3236739.3563023261},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3008358.0465007015},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1883427.2776534208},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91859.351911336213},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-261377.92630012229},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-507831.66304161021},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2762085.9445184516},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4248379.1742272805},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3152448.257105533},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1925410.0579043699},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1398449.3776184875},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4662913.3558386397},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2672790.4426552486},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2627281.6976592625},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1362804.9768811632},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-379770.71482097846},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-672884.11040470086},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-902276.35572504031},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2339137.2152723251},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3868014.6779267238},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2708319.4887137478},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1964192.0718109931},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1400204.4918886237},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4668768.0746405022},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2676145.676385764},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2536814.1680026692},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1364515.8069131298},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-380247.37132119044},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-673728.5756759434},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-903408.54602947924},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2342072.0697653238},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3822601.791971758},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2743763.5040231324}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8667.6308494282566},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8368.9412246061165},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22534.904099497711},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15856.372174074389},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13723.584933083359},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8582.478743913256},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3271.4849649756807},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1950.5234750949676},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1333.3789833678834},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9196.6310537047448},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11702.66140057663},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8459.7574742092238},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8753.5448494282537},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8368.9412246061165},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22534.904099497711},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15856.372174074389},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13244.836123615443},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8582.478743913256},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3271.4849649756807},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1950.5234750949676},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1333.3789833678834},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9196.6310537047448},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11596.199260754203},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8523.5147942092226},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7928.572402833357},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7524.7980514772589},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21237.723885560139},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14600.500991485111},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12713.195259078002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7684.4621229621225},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2537.4698813973337},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1346.13161925548},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":765.88002333715019},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8550.501608376564},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11102.992198681735},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7918.8035756831669},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8014.4864028333568},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7524.7980514772589},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21237.723885560139},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14600.500991485111},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12268.978018446545},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7684.4621229621225},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2537.4698813973337},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1346.13161925548},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":765.88002333715019},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8550.501608376564},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10996.532896992689},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7982.5608956831657},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8137.342685204344},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7763.2528170341848},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21604.153199503486},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14955.261271431498},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12998.61157292801},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7938.1351367725865},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2744.8155074019455},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1516.8610913123732},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":926.18793765261796},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8733.0211741441562},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11272.387608727571},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8071.6130032261472},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8223.2566852043437},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7763.2528170341848},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21604.153199503486},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14955.261271431498},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12544.639805560653},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7938.1351367725865},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2744.8155074019455},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1516.8610913123732},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":926.18793765261796},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8733.0211741441562},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11165.927505318567},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8135.3703232261469},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5589.4448166974762},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4853.0762248592509},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17132.135164409658},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10625.655779496228},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9515.3015470151458},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4842.2302797927259},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214.30459108970172},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-566.77482182999279},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1030.2600229979535},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6505.495267206551},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9205.0330059126409},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6206.6789220782885},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5675.358816697476},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4853.0762248592509},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17132.135164409658},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10625.655779496228},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9180.3770769758667},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4842.2302797927259},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214.30459108970172},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-566.77482182999279},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1030.2600229979535},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6505.495267206551},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9098.5826869449393},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6270.4362420782873},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4492.5054436035862},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3600.1660018589687},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15206.809694925611},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8761.6427855803631},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8015.6417830404971},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3509.3589842238935},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-875.14922590081039},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1463.836788312085},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1872.5641145291138},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5546.4847424485615},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8314.9805866202059},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5403.7740462111069},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4578.4194436035859},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3600.1660018589687},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15206.809694925611},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8761.6427855803631},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7731.9704143573217},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3509.3589842238935},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-875.14922590081039},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1463.836788312085},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1872.5641145291138},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5546.4847424485615},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8208.5344801207666},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5467.5313662111057}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":441202.88421399484},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":424332.95941736602},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":927716.05651427736},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":655575.88414556009},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":593764.95380229969},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407979.32759528805},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":163229.26747134485},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113037.10273502124},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85544.671076345578},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":629914.66430682363},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":851964.33338463132},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":565678.62255721237},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":445763.53381399484},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":424332.95941736602},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":927716.05651427736},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":655575.88414556009},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":573250.76921654446},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407979.32759528805},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":163229.26747134485},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113037.10273502124},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85544.671076345578},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":629914.66430682363},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":843708.73970220448},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":570174.97287721233},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":404392.89028127497},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":382305.24174388393},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":874823.43353058468},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":604818.91679657367},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":550603.80769651546},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":365219.87953559868},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126396.85512305504},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78350.293678935166},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50012.387762575338},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":586086.78390737122},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":808614.30666426371},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":529863.13610410248},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":408953.53988127498},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":382305.24174388393},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":874823.43353058468},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":604818.91679657367},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":531548.7699204369},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":365219.87953559868},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126396.85512305504},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78350.293678935166},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50012.387762575338},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":586086.78390737122},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":800361.55111521704},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":534359.48642410233},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":414791.02978271083},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":394177.29127734981},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":889764.61698708124},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":619156.81720832712},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":562796.0297074751},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":377298.6293105025},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136801.32741044363},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88148.672893125971},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60049.597748983644},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598467.3459709977},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":820859.88394018612},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":539980.34571657644},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":419351.67938271083},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":394177.29127734981},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":889764.61698708124},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":619156.81720832712},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":543328.81006285781},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":377298.6293105025},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136801.32741044363},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88148.672893125971},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60049.597748983644},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598467.3459709977},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":812606.32667118078},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":544476.69603657629},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287888.88082136365},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":249287.08296995662},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":707417.73768301867},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":444172.59300225211},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":413998.33627482108},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":229885.78656204563},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9821.8911472476484},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31433.813805317015},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-62447.65444460517},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":447371.09158754966},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":671411.02615440625},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":416506.75304761302},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":292449.53042136366},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":249287.08296995662},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":707417.73768301867},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":444172.59300225211},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":399561.51316155127},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":229885.78656204563},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9821.8911472476484},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31433.813805317015},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-62447.65444460517},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":447371.09158754966},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":663167.25332670356},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421003.10336761305},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233254.05206839461},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186907.90512587159},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":628912.44359654712},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":368837.12230914366},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":349936.87974262319},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166420.54593792185},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-44846.211892530962},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-82917.328750470668},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-115186.05526037446},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":382320.04201100423},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":607069.22564683645},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":363348.01108621882},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237814.70166839461},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186907.90512587159},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":628912.44359654712},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":368837.12230914366},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":337665.77923767117},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166420.54593792185},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-44846.211892530962},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-82917.328750470668},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-115186.05526037446},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":382320.04201100423},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598829.66528739675},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":367844.36140621878}]
[null,10061,"Blaine, City of",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231756.92866184545},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218386.45679164954},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":416832.72537146416},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":324602.86162584176},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296661.19475719554},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":204840.17300208803},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85139.232117830106},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58074.015246406379},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40041.772749494514},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":264900.88271539309},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348445.28341415199},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":274789.43981302925},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210805.41550547531},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199385.51353542868},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":382210.18260401214},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":298064.80032852257},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270142.8047933355},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184649.00539697189},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75993.54403170236},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51245.313203065678},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35501.762702333792},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":235483.69682004306},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":304844.13371846627},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":244619.56992882115},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212225.85402863793},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":196634.39520552775},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":393001.28549743141},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299299.9460907288},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":274991.85340657202},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183385.87985581291},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65980.015396358445},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40158.565068657583},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22823.705867786284},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":246112.59015977528},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330448.92373000149},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":257230.83382143526},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":193270.82296041091},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179559.45183308699},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":360377.28530295647},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":274867.67475055635},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":250413.56601125811},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165306.93057994964},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58882.917527233614},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35459.371263121684},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20354.006272386901},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218833.67098184119},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288995.62512815662},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":229148.26345540216},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217743.01980215701},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202778.94853606418},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":399733.22456765239},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306447.54970098869},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281113.03980719601},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189446.31913345621},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71392.138217466039},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45219.346945442077},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27687.489918071409},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251419.9337943377},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":335532.56103936484},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":262190.81384438905},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198224.01963079526},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185159.94597393976},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":366544.67322135286},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281420.43181519723},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":255986.70947572432},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":170770.70741626777},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63716.351666767194},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39918.606620593433},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24632.966078255082},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223536.99398929876},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293472.53440211498},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233518.62013826706},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150409.8018991962},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127788.8965229134},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":317574.53314310225},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219215.95813207279},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":206408.16512024926},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115482.8213484447},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5340.8973828473709},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16544.01903939667},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31671.652934347057},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186647.4509468727},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":273490.26020187314},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201657.66523340202},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137773.65717766908},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116809.76259531622},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291275.94075102295},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201448.53366844222},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":187970.32231213714},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104089.06481296741},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4727.6086242978963},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-14503.297366119055},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-27588.798652725629},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166136.16792581964},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":238834.93240688788},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180181.4193143548},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121421.01912740001},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95503.638286958303},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282202.98054697143},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181660.38396548963},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174245.68348428799},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":83639.522645240344},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-23095.959372192076},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-43134.828977662008},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-57227.379383492618},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":158761.13430653149},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":246779.36121836572},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175596.49735478207},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111748.13099302251},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87383.148509667051},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":258870.70299400069},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167018.45509169041},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":158687.4165812807},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75380.802940210182},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-20668.650626282972},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-37933.408117278988},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-50071.689577795754},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141423.55014964347},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215311.95779286977},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157218.30279483271}]
[null,10072,"Ellensburg, City of",{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":597178.29779305041},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":526546.7143330595},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1096123.4949109838},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":838582.95090965484},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":739898.8369040736},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":497703.04163601657},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":204359.29283346672},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135753.56988692516},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98243.868758213153},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":647159.89317813702},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":864497.879167723},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":670643.84321318555},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":594555.34226267179},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":524770.99009491736},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1092997.1643799348},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":838997.83257618605},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":737521.0657737907},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":496922.8672721216},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":203822.02639331325},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135232.8384271753},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97928.517008200288},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":646165.78078210121},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":862995.93285555043},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":667260.55439620069},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":547347.33957454364},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":474072.82387200953},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1033499.1509699119},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":772945.3295393954},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":685928.0042111231},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":445548.69661223929},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":158361.04075180183},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93917.480141138425},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57538.749621221417},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":601475.30024511437},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":820039.96721547458},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":628130.49821329035},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":544921.92664182477},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":472479.65404914634},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1030555.0087349359},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":773332.50534786959},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":683732.27379397745},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":444849.65312914969},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157943.00429494906},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93561.536381707672},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57386.902735239804},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":600561.80502774217},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":818656.89895806368},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":624945.76520758169},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":561423.65960853524},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":488895.72316925874},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1051189.3648198615},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":791486.73828827636},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":701173.76188159955},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":460281.33025935333},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":171354.69249870453},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105735.39834472173},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69037.189636794996},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":614380.34910907596},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":832598.50148926373},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":640139.72844542679},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":558942.44456154015},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":487250.98511522054},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1048193.7577755852},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":791881.740486986},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":698926.60834459122},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":459559.36880952807},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":170902.97578639234},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105332.9051210566},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68839.155664000282},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":613444.08103628072},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":831181.85238966823},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":636898.9071114168},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":389631.84420400718},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307992.42076609121},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":835292.45818243851},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":565201.58269108576},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":515109.76354225847},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280479.65810243937},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12776.099731256085},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-38494.1742703649},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-71293.371179198788},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":456883.09365661966},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":679330.21854994609},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":493575.32395563764},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":387831.65562499309},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306977.03754551534},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":832924.94377869647},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":565501.06917380006},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":513490.19385483681},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280037.39469168871},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12735.427398063835},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-38328.56326312157},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-70927.723488553835},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":456224.75263902324},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":678323.40055874898},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":491019.02213515365},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":315670.7923809457},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":230108.62582220839},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":742342.96426942269},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":467779.66488607612},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":435004.14855019929},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":203070.14496028941},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-55496.300150445561},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-100588.93046979939},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-131709.49668803619},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":389076.23891747341},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":613344.0515686305},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":430475.3590920046},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":314163.80423044227},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":229364.19698524615},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":740245.86084088834},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":468038.0292536068},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":433654.77078963566},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202748.29916730535},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-55360.006691908551},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-100178.73513026888},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-131101.16870075892},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":388537.55306088791},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":612513.67702309811},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":428213.76155120123}]
[null,10086,"Plummer, City of",{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92414.19720670364},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85520.131420689664},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184540.59690562339},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136526.05577546742},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127863.40446181284},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88388.130158950225},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34050.325119361485},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22285.728297936312},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15135.104503294362},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92420.361017377058},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127553.00568526005},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99070.262824252713},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93444.474642359972},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85690.99415365282},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184909.19017536729},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136800.07978585587},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123571.04182766381},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88565.443377089337},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34118.285202952691},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22330.203529725452},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15165.303593682627},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92604.735805690347},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126725.16146487226},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99962.201753697198},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84620.243034098821},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76984.314725710341},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":173975.82987663188},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125858.67603411607},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118512.63763365304},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79131.297031273716},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26391.468933785854},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15412.728540261109},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8730.1697026758375},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85917.516291409629},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121010.4895309047},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92766.674928506472},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85634.947631898191},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77138.123115192095},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174323.32162469425},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126111.28916628454},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114528.03934511561},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79290.040342706401},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26444.142830991499},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15443.487073423912},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8747.5886784532231},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86088.917972042196},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120169.53313430054},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93645.978488142471},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86821.890306920162},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79395.52438022173},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":176960.18031060399},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128872.01265319022},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121154.05556222753},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81746.180434379479},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28554.953534859407},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17354.223298566849},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10539.44480541454},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87754.449129279004},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122858.62881035493},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94547.321413244674},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87840.993942132191},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79554.150304934519},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177313.63284655829},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129130.67396072613},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117082.51956310295},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81910.169399501086},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28611.945495761902},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17388.856544289411},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10560.473926165358},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87929.515471842184},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122021.37635995937},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95430.1942301362},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59952.29790172715},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49968.367078514944},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140538.23355056145},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92096.309417854121},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88917.364431583788},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49833.324957526092},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2151.110320108879},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6340.3863950391351},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-11541.514828575568},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65335.945839233675},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100303.35859978262},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72815.754393727169},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60917.714307512113},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50068.198295440729},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140818.93876543135},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92281.156900203612},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85906.843462865989},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49933.29432320514},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2155.4032801558551},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6353.0413541317766},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-11564.545047010115},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65466.287500602913},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99420.902030569283},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73655.066877939782},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48384.207118907252},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37299.175003957294},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124857.59425192527},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76263.368329168647},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75038.591582579218},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36093.972170622539},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9216.4627609232466},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16541.560713788516},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21047.968881388522},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55684.170056283234},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90592.70093545175},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63459.723370118219},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49326.509711333048},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37373.693499090623},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125106.97976525966},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76416.436950941948},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72484.866459834506},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36166.37935645668},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9234.85815494087},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16574.57453199631},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21089.967844411422},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55795.256525222227},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89690.782762863295},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64280.281945623887}]
[null,10105,"Clatskanie PUD",{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":777494.20878520887},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":662846.10535368184},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1288998.8514280964},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":917301.20174266561},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":909827.1899249577},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":702791.38918760419},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310133.56447260652},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":173672.26257247204},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":149186.71359766441},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":890125.23661918705},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1239805.437708938},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":993959.61260446464},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":764761.13417151768},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":645744.56648114696},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1255742.4684059969},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":893634.67940404033},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":885725.30134760193},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":684659.25540209946},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":302132.06734428625},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169191.48954616097},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145337.67177445791},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":867159.8586641564},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1196905.0477175172},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":975474.22055960586},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":710433.69676690537},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":595785.59333537822},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1214666.7176246757},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":844584.98389149318},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":842766.67790665431},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":629267.21336030762},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":240649.17852593062},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119539.07817215467},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81318.243603236755},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":825488.59852925595},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1174360.8416428827},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":929322.97451453377},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":699430.79442673316},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":580414.22673636256},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1183328.1159178021},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":822794.55196993682},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":820394.96160281741},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":613032.0154409504},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":234440.39001836505},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116454.95023410601},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79220.219502627748},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":804190.85650050873},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1133148.9330268241},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":912505.21839595831},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":729377.04569216049},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":614728.94226063334},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1235664.1646261634},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":865125.96465381794},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":861710.02683190932},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":650036.42724221386},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":260277.22680992988},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134830.69718410762},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100489.82564807327},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":843747.24809576687},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1192847.7243289752},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":947581.62408104457},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":717885.40182449855},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598868.83413412783},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1203783.825322554},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":842805.57203980279},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":838849.56900058268},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":633265.38017825922},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":253562.03141845926},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131352.04295278405},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97897.171567836078},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":821978.42989594513},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1151158.8510897034},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":930292.7917913947},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":498186.48638031969},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":383538.38294879242},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":979404.74948532786},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":614437.40636387013},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":630519.46752006887},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":396562.44052682247},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20730.382221757885},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-51793.007320631441},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-133486.1620892112},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":620912.97406025766},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":967228.02186802204},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":724747.35004553595},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":492659.59708404436},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373643.02939367399},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":954135.94536927983},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598584.81991159939},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":613623.76426012884},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":386331.06413752073},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20195.5349403988},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-50456.739187100466},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-130042.19708515375},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":604893.31689309829},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":931360.17417432053},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":713207.67878854764},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":398652.65877624333},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284004.55534471595},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":869078.09720129147},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":506509.15956426924},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":530985.63991599251},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287434.99098500388},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-82401.05360897175},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-132139.59104922332},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-234219.19243550533},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":524976.75468283461},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":870092.59974838118},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":628811.13066811301},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":395693.75865295238},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276677.19096258219},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":846655.73891553935},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":493441.13968511415},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":516657.92582903692},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280019.12079740799},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-80275.092831575821},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-128730.36780015056},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-228176.29862987337},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":511432.2678028894},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":836730.86197048379},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":619746.62969833869}]
[null,10123,"Cowlitz County PUD #1",{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5977460.7619837178},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5280227.5511732409},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9909964.5625554733},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7130671.2846460119},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6657749.9724203125},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4987511.3451882536},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2273441.2878010385},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1614210.8031847519},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1065037.8316666298},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7014464.9701537155},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9649436.2536355183},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7641670.5310548265},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6496009.0277748099},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5683317.6559163285},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10666486.628092784},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7675023.3996183602},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7160920.6422238164},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5368255.6315007992},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2446994.7337360261},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1737438.9018655708},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1146342.3222328462},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7549945.9493603064},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10292226.692187816},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8285841.2384952838},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5461892.189589777},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4746023.9701385563},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9338490.9642392974},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6565409.3558767512},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6167028.0782140326},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4465731.1032473985},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1764084.3849540127},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1111065.5698846406},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":580527.60700726323},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6505108.0673066899},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9140079.3507884927},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7144736.9673016313},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5941082.1913980339},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5108333.2230440062},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10051387.00222937},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7066609.6392534617},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6632737.2678411035},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4806642.9296255074},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1898753.7628577654},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1195883.7964858254},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":624844.81334864721},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7001704.9784820471},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9743985.7213095576},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7750971.9986140551},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5607530.7340597082},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4896926.5583845088},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9499921.6400372945},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6725085.3504160736},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6305647.8976492677},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4613124.3289760035},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1907968.2481652703},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1253194.7518372247},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":717392.74518382561},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6648991.9305179473},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9283963.2139997482},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7285111.4679955412},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6097838.7143217484},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5270755.6443866501},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10225141.220409874},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7238475.224627655},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6781939.2595395781},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4965288.0853555324},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2053621.6529751699},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1348863.0537969205},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":772158.17224081268},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7156572.8685994521},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9898853.6114269607},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7902062.6231188392},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3830112.3543308238},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3055264.1408341015},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7529771.146843832},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4776349.5364964548},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4613888.2350157555},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2814291.2699732808},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":151964.54771022964},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-481394.26934397529},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-952952.23817584943},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4892988.2300629048},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7527959.5135447066},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5571937.1260881871},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4184733.0457566073},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3288501.5781625314},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8104590.3588677961},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5140973.8289719019},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4961031.4545197506},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3029132.9509040662},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":163565.45029635806},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-518143.68299556425},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1025700.1668926908},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5266516.6659206422},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8008797.4087481517},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6058105.3522126852},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3064885.3696526871},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2262378.3494808534},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6681567.7421403565},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3937365.7340180166},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3885539.6592377722},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2039844.683070109},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-604042.83474286762},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1228182.0495720352},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1672081.2117287966},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4136980.8476098068},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6771952.1310916087},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4834368.9480851656},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3361088.9905229402},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2435087.2558722268},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7191635.5024642153},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4237942.3949205345},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4177081.0886949375},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2195565.4733181871},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-650155.18258509506},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1321940.8935248044},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1799727.1103652923},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4452796.0330391899},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7195076.7758666994},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5264231.5640356597}]
[null,10173,"Fall River Elec Coop",{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":616282.90011641011},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":643314.87464778451},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1540515.1148466878},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1027449.6018515899},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1081761.2684444459},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":623678.5284815036},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213238.32032508374},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142871.17031074356},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174432.13896189904},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1494640.8908668538},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1341000.9654156477},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":866917.74178510671},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":613370.67415720713},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":642735.2262126304},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1538790.09744784},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1026172.6399612655},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1065472.1123945192},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":622640.14208655269},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212939.16338960087},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142543.39371581227},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174477.467357669},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1493346.5815408009},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1343246.3206657441},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":864360.26593004493},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":564726.4816806321},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":578703.48541205854},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1452388.2267448092},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":946535.39550099126},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1002353.8157528429},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":558355.48013883492},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165317.51101542887},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98678.303120468598},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101736.66453064763},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1387661.3754018955},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1271704.3146426124},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":812021.03619207884},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":561922.15303814295},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":578189.76397719234},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1450771.1123389415},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":945366.47283404949},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":987274.72625088284},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":557424.57953125762},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165082.677534874},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98458.971601993399},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101846.81589282052},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1386475.653058968},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1274058.0355014303},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":809528.21017728373},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":579290.21217375493},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":596955.00264628069},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1477282.4355834643},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":969392.15572809963},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1024784.9460608274},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":576808.02785094804},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178854.24946570551},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111161.96717248691},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122271.78566217572},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1417881.101263134},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1291279.3312274376},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":827528.33575775905},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":576455.40454360098},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":596422.65805849689},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1475634.8405864923},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":968192.71398749505},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1009364.0352373323},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":575846.76450509974},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178601.24580400964},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110912.00193439482},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122363.62574049493},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1416664.7051145919},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1293602.4408147973},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":825017.24736402766},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":401549.88697269617},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":374207.77382635395},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1173465.7193447868},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":690441.10004032322},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":751028.41112280742},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":351607.36015884916},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13647.656591029834},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-41192.576146909923},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-128345.25985953822},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1049070.1084615453},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1052379.7020942352},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":638272.39827005367},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":399087.05444754101},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373902.71202558692},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1172190.119021696},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":689614.12262678274},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":739779.19469306583},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":351016.65317401092},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13616.407507014859},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-41068.677882831747},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-128029.94314186888},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1048228.0650372384},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1055076.401219409},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":635984.18966475292},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325027.83979432518},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278309.02978316305},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1042664.3546725039},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":570345.07895084866},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":633168.77258429443},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":254652.3439111755},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-57478.277716974684},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-106785.35335454726},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-236242.71846620398},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":890286.93891833513},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":949526.91013075272},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":556792.56660642405},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322725.15267512505},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278101.81940767757},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1041548.9081803048},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":569678.45756667631},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":623715.58412317187},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":254221.17152439419},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-57414.055420276694},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-106500.49667813929},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-235831.18897340738},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":889606.06452977122},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":952384.44971914473},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":554600.31381568662}]
[null,10202,"Hood River Elec Coop",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341880.22693287046},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":309672.3555481846},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":640354.36937835068},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":474809.62358594255},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":393917.73337196087},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":269186.65921584924},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104347.2135287789},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63405.347231504304},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45497.826099673417},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":294991.91281735722},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":528698.3779850431},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":442213.14774648088},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":345523.8423333047},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310027.85075818846},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":641644.8778087137},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":475822.71384027472},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":380822.41690939514},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":269286.96360503393},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104270.25215460891},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63243.666281121848},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45420.685692234118},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":294471.62591308809},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":523970.29015708843},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":445937.03806703363},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313285.42576717271},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278923.14436240454},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":603790.9013872986},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":437950.43344921083},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":365249.87581492437},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":240975.81492448709},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80802.623795479318},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44010.281626140975},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26955.259132110165},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":274545.5855791808},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":501767.11180439463},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":414165.49896261154},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316915.62247298565},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279247.15332068887},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":605009.81222688034},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":438889.27245805121},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":353089.3581819167},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":241065.23791029217},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80741.578673305296},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43901.977450239276},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26930.743393805857},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":274070.94153593143},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":497037.77803588612},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417873.0955594288},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321362.92591781658},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287609.22532327764},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":614119.40188969334},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":448362.46996440855},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373348.01303902175},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":248944.85439053609},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87453.533029487822},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49489.02737580557},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32193.189852659805},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280321.29321181873},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":509374.69422368333},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":422088.43872932286},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":324996.91315559362},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287942.12856278231},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":615358.53771866974},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":449322.28357080492},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":360923.43210154062},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":249037.35117066235},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87387.991861786155},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49365.64525264308},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32153.808622883735},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279833.75590819569},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":504645.71241023665},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":425800.63800042227},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":222782.58592422763},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181601.57464357387},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":488067.1490687679},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321290.71749752306},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":274515.81174186396},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":151688.20253856201},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6283.7550873859891},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17375.300531054665},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31732.15606683079},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209832.74953984769},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":416529.37730184471},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325394.40203668654},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":226370.31232352619},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181825.92929126811},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":489059.45279700507},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321994.55055056221},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":265313.94202064368},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":151743.18577073433},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6273.0850665090038},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17314.666666640158},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31590.114185975057},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209502.5656212522},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":411796.10011866625},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":329050.42883026798},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180341.06670614344},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135962.39604184456},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":433798.22373406088},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":266582.86981968285},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231965.85937822147},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":109816.56708943978},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-28662.043341401946},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-46162.213398750653},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-59253.75720496018},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179485.51315272137},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":376556.94159403932},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283764.98772515595},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183908.87655549444},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136140.01756662893},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":434684.25952542701},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":267176.49627802509},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224151.45454125869},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":109855.39971829171},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-28649.089840259938},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-46022.355643713621},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-59033.607737571627},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179223.07414873166},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":371821.81513729331},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287396.83073843946}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B72,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140680.06479203794},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":164136.90199672079},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":369111.0182143572},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":260446.92181481898},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209869.19788901007},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139828.57825830294},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57572.276485818453},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34827.542506800746},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25081.801909578873},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174086.63036289526},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228853.7029248715},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157469.52310233423},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141266.51993588294},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":164784.79120219388},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":370490.04220102087},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261417.70469129854},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210741.254662372},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140402.59323552865},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57796.573630344203},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34977.750106143925},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25191.796956810886},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174844.42082913761},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":229834.42237750971},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":158128.96998614952},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128924.35455779513},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147719.69391596055},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348006.14753544773},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":239977.85829013406},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194496.34910068236},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125178.62474697008},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44627.019407947424},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24078.191797163476},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14721.039907953544},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":161845.69297904594},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217152.3798405928},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147484.72295331248},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129461.80365256486},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148302.78002196434},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":349306.32250054373},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":240872.34646508808},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195304.52800605691},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125692.49967787012},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44800.882922307661},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24182.038487741669},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14785.599277902502},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162550.2003292091},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218082.95515267027},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148102.35561803781},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132245.12432422151},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152357.25023177685},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":353967.88145695202},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":245759.98850136012},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198838.89331646456},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129316.96447554535},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48283.814060608398},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27114.683692080998},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17647.762711303807},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165303.53040162878},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220457.78624745313},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150305.24351719115},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132796.41671751582},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152958.64200959465},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":355290.3298059369},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":246676.02851224027},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199665.11653294662},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129847.82785236742},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48471.924138632392},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27231.626478182399},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17725.156816069484},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166023.08924229408},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221402.5263477586},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150934.68792206608},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91717.410735922007},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95759.061457228207},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281209.01473178604},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175193.06167011434},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145841.12454577893},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78811.371180148592},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3655.1475891728342},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9943.6137769552406},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-18070.87840791175},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123103.00023715693},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180117.57190783432},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115882.72776844125},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92099.755181245273},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96137.045086784958},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282259.63173250365},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175846.07632989952},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146447.12934186461},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79134.902245769743},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3669.3881452505834},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9986.4998395309303},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-18150.123423958532},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123638.86597680823},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180889.44049920639},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116368.01799960577},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74269.127079822967},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71392.000877603699},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":249884.34248371932},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144812.07919973304},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123024.1427627691},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57067.338763474778},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-15558.707890003672},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-25898.219374013112},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-33448.725487802403},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104934.52351953503},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162750.01178105944},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101062.89793441567},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74578.734835648764},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71673.801219311019},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":250817.92869115382},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145351.8542876718},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123535.33753565907},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57301.607626602621},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-15619.3228949597},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-26009.91610566515},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-33595.407908271787},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105391.30438001646},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":163447.45448316057},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101486.12587066117}]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+VLOOKUP($B81,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313867.42610088747},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":315212.35575945297},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":821912.24849443743},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":623551.30968061951},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":507042.40832865715},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":314110.60703796125},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123235.6211139599},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66366.604366675077},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47808.116365812515},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299784.9000125943},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":388808.56976048602},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286212.91977176321},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":317255.61486828985},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":315667.20036266977},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":824219.49176241085},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":625380.9800842558},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":490360.39151419257},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":314563.7298747329},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123328.81626392742},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66287.157033909039},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47778.025437597622},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299532.99230007827},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":384627.65444893012},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287980.57567455771},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287597.78557382297},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283977.76416486385},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":774982.20884273085},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":575010.13266232831},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":470090.72058693261},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281202.42211362353},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95479.93962530818},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45999.381582070586},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28210.935929914176},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279052.08307662397},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":369168.15036254091},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":268114.71083313215},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290977.6217146875},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284390.46532551863},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":777159.1590834877},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":576700.01080632466},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":454605.27215807873},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281607.86430960847},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95551.397511717019},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45946.58148361092},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28207.245318401572},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278824.58898744412},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":365018.05717949354},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":269917.57378050761},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295018.47103637032},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":292800.95607477124},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":788239.07326923101},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":588722.11346630857},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":480528.88595729996},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290498.37305041926},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":103320.40405472182},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51752.743676023318},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33746.775364708235},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284908.71872703964},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":374716.2040009037},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":273227.11866492865},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":298400.66663907294},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293225.56197509076},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":790452.82886984583},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":590451.48032686417},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":464705.42918703402},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290917.28414170811},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":103398.00231429332},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51692.416228872651},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33735.627154141031},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284674.32824277616},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":370557.40413910634},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275020.03627621807},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":204454.10307098119},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185119.96045906472},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":626448.15057774377},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421376.80805839854},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":353138.24876392318},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177047.67830298617},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7632.9221922022462},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-18463.088047963174},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-33814.341745071499},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213432.50419666572},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307006.02092787973},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210833.69336685378},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207807.50306293042},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185399.27719048277},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":628212.72204704129},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":422624.24226259725},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341439.95158457581},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177302.21078039226},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7635.5814158375579},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-18431.549375724229},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-33734.475082642413},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213282.27947648673},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":302953.48009862797},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212747.98697250127},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165463.67796464986},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138760.36132252635},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":556792.75524061173},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":349330.0998000594},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":298293.11253292306},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128204.06666864484},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-33563.142871707212},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-48692.914519662736},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-62901.241327649834},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182660.04862566586},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":277854.94439131435},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183971.62574725985},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":168804.68066250099},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138977.12711270689},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":558363.94071689073},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350370.04887996329},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288370.80882313586},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128387.82967923228},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-33592.746942498336},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-48621.824982902341},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-62782.190285438191},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182546.05955748534},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":273848.15096739895},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185938.17502171005}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+VLOOKUP($B90,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115565.1710431464},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78180.378874844348},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189934.75896945654},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141319.72950643257},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118316.1570281871},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72381.12871789989},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36140.550713796139},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39261.982304478108},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37311.0830247208},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":292635.12807789835},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":379710.83003461146},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217503.51316721446},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116593.56692489171},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80704.966786315577},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195273.78553314184},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144329.85604873882},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115498.23900826214},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71756.568292969372},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35367.295550195442},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38685.711514622781},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36932.769982363126},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290162.98164910846},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":377141.92133564391},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214309.73006432405},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105939.51964458417},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70281.547159442329},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179072.77126036072},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130206.92175986469},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":109606.72603807636},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64806.638885183027},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28020.818563015782},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27138.384707098288},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21288.940272346023},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271731.37888284086},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":359977.45609219919},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":203569.4163620937},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106834.00671718657},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72555.227051306749},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184107.38247582296},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132977.98097502621},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106999.7835010993},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64247.369718663183},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27420.76048893961},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26741.923857543261},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21083.844186446531},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":269439.05942315154},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":357588.37152419885},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":200548.84170126129},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108658.58735802582},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72512.820389892629},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182141.08101527393},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133346.08351611637},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112066.97850589329},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66946.291558768178},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30314.492063001318},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30563.075819714111},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25814.897971649629},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":277636.29972120118},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":365551.76766264503},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207505.53986895923},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":109590.90118171336},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74857.37713641423},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":187261.68391177221},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136184.67481026787},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":109400.43931407612},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66368.578824601485},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29665.509028453536},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30115.82200218401},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25560.871313238815},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275293.18248321704},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":363111.88611806987},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":204436.03704077541},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75474.233949465284},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45281.663525246637},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144694.46842426353},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95034.770924993471},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82041.287360827147},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40833.300646177129},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2321.7827784542633},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-11232.926403545289},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-29421.30635802594},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":205570.79764449882},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297521.12456808006},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":159467.85663442107},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75944.898263616109},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46761.216953975352},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148765.60193109207},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97049.179590466345},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80102.084397676022},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40480.678984175509},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2269.8952743943501},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-11060.286942352595},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-29078.168994859774},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":203847.6323918853},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295701.18522443413},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156995.48847449032},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61187.466699314667},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33557.909402703539},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128572.68259925139},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78540.708217237378},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69114.41017768436},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29590.94739673139},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9729.8403864040756},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-29227.242833301119},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-53201.995567907041},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174544.63774742241},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":268232.08127096435},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138786.32666279096},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61459.378335879926},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34665.055362172163},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132191.99097265722},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80200.283831043445},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67488.345255332708},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29335.233567120431},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9524.6620147134981},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-28787.722445305113},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-52601.762841712538},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":173088.37869642174},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":266679.04391646315},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136571.04122848378}]
[null,10304,"Parkland L & W",{"$f":"+VLOOKUP($B99,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":315669.12473940232},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":326555.15924808104},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":652686.35531874222},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":488578.94647224538},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":463081.22486870334},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305649.99935344321},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118636.80184595237},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72008.576447163709},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49742.527205416518},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295792.0912450641},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407817.53746982326},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341084.92431363731},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316430.72613690433},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":327241.73000596126},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":653800.4935157774},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":489390.3600985143},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":451599.53710320615},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306283.51590036321},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118917.46742903473},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72199.945355652133},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49891.597716788936},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296670.32968549273},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":409022.70783930813},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":342066.95503217843},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289154.44261442788},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293926.35733555327},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":615393.27418898453},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":450336.21739908459},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":429158.13763828576},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":273624.79745754192},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91971.505658759299},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49747.387790241002},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28789.990497554005},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":274692.82587958046},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":386667.68237683829},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319426.71412213077},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289852.07248554094},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":294544.32757150161},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":616443.75305430254},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":451084.11927657214},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":418517.54205253383},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":274191.93574096664},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92189.088051200757},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49879.595808419901},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28876.270146023671},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275508.41820190876},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":387810.3513730251},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":320346.38821217627},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296644.34777647798},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303143.38776134752},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":625927.87684972817},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":461139.07796312496},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":438740.77962366567},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282671.32209114765},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99503.956495570717},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56035.760060705004},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34708.692902002134},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280652.97640416661},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":392642.12355968583},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325544.75617707724},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297360.04841545719},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303780.73637041438},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":626996.33829371678},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":461904.9207298453},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427862.59112131217},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283257.21100096341},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99739.358717531286},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56184.679931420251},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34812.709802835168},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281486.26509114035},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":393802.44803280034},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":326482.04485633248},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":205235.20093346835},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190655.86363129577},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":497360.28878095071},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":329297.58648119174},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321791.21758864867},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172264.70401511487},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7575.5689215175762},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-20709.503308826861},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-37525.003720691006},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207913.43395057315},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319728.17343987449},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":250878.25606891909},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":205730.36026548821},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":191056.71250963878},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":498209.28520652326},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":329844.47302044375},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313812.68740406987},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172621.75441174663},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7593.4923666464529},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-20764.540117063174},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-37637.457799235519},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208530.75066467578},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":320673.0249466243},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251600.57078831608},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165881.07552977657},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142226.92316029739},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":442008.44316752913},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":272536.2363495605},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271441.24836579448},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124731.65023195319},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-32002.103747955902},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-53750.427801547688},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-68623.575947208665},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":176597.08132732587},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288336.73356983898},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218732.29573348537},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166281.28582714804},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142525.95246825507},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":442762.95392996224},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":272988.85627402272},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":264711.10000083322},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124990.17942084957},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-32077.810834909054},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-53893.273510726547},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-68829.22667360412},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177121.41622945899},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289188.81810050062},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219362.05831267565}]
[null,10349,"Seattle City Light",{"$f":"+VLOOKUP($B108,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10858205.068136774},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14637630.805081895},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26006782.788420103},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20606620.00210657},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18660848.056185845},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13829321.199435562},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3122962.2442643782},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":743797.66580283782},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7747146.2889522165},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12514130.960523911},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16804625.539688632},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10780044.034629952},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14532264.186507523},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25819577.167585433},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20458286.579930414},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18526520.95874821},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13729773.066860888},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3100482.1055045365},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":738443.55857108883},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7691379.709036516},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12424050.012229361},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16683660.159901157},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9938563.2431230396},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13177699.407872591},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24523860.345585458},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18997246.808332536},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17292880.841477916},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12380885.325038929},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2421735.3526914055},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":513887.20954940352},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7195361.1939439755},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11858886.160201624},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15735541.918110166},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9867022.1025955938},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13082841.869402982},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24347329.302180029},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18860498.198870286},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17168400.834847104},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12291763.523906775},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2404302.882328338},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":510188.07556249877},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7143566.5498159034},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11773521.88565488},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15622272.163911216},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10198344.975370158},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13590102.90781489},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24942758.388833933},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19451864.83976499},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17679306.168195505},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12790041.553328142},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2619818.9235298326},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":578832.64261118334},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7351230.2332922472},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12043980.644427696},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16037538.18184744},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10124933.838047549},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13492276.749432961},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24763211.975596309},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19311843.735911209},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17552044.541331887},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12697974.507243605},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2600960.580610455},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":574666.00942548795},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7298313.5910870759},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11957283.997164398},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15922094.556374116},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7027887.4066379592},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8557001.5174525231},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19830395.55925326},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13903564.094483638},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12963250.534706356},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7796570.8825749252},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202345.02737152972},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-213781.74957186868},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5448955.692052925},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9785029.6267060023},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12351881.258196255},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6977298.2954887953},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8495405.3256209381},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19687649.66322032},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13803481.536433389},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12869936.671775742},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7740448.5277135689},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":200888.47940940512},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-212242.87621420197},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5409732.2655518269},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9714593.6730912849},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12262968.238149563},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5662919.1397176087},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6390114.3937164629},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17629384.228844192},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11514869.627373023},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10932860.237662332},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5646745.8621753696},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-838443.27615523874},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-555023.81630195747},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4629974.7319007134},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8812489.7365252506},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10765105.647901345},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5622155.5319345193},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6344116.1884785257},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17502481.95698905},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11431981.700213406},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10854161.810988754},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5606098.6751155844},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-832407.87780072994},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-551028.56710277149},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4596646.6074192626},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8749054.4540588632},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10687614.775517717}]
[null,10378,"Coulee Dam, City of",{"$f":"+VLOOKUP($B117,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40600.491390687341},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47782.052047786245},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121924.05070194678},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85103.611157837644},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76641.874658084402},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45832.893810834721},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16228.938513697445},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8865.2329231742406},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6839.7782315975401},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47052.254890024909},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61564.70568322498},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43130.001376913126},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40836.21112495604},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47978.967712054946},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122269.18049621547},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85354.732622106341},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74593.537238394041},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46021.516984925853},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16316.829537966141},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8929.283687442934},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6887.5507058662361},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47332.032854293604},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61948.406967493676},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43441.719341004253},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37198.701883089147},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42989.384190837744},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114946.74670441716},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78410.097793257402},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71014.264856425536},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41033.082372168348},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12582.01942605447},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6131.5683946005011},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4012.1090492060021},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43730.52912508115},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58395.82759146997},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40396.876093681625},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37414.671047165284},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43166.549284913883},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115272.1259284933},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78641.468687333545},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69116.331477083586},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41201.952137933527},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12650.159880130603},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6175.8685886766325},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4040.1309532821356},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43990.556519157282},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58759.778305546104},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40688.840649446807},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38159.644227148732},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44343.223831552838},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116917.70547292024},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80300.890979663338},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72603.960086591862},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42388.939942019162},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13612.206322935574},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6903.7778432135874},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4810.8730662867783},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44668.854949109525},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59290.976787129664},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41168.933215502577},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38381.192560416544},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44525.968094820651},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117248.66386618803},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80537.841042931163},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70663.540359765582},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42563.389678695967},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13685.925946203381},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6953.6572064813936},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4844.4741395545871},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44934.461512377333},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59660.506670397466},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41466.477742179391},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26432.003097475877},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27820.541121623908},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92863.507777004386},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57225.059138471668},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53202.821943190866},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25841.629793331718},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1039.4829979618257},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2520.5079594269309},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4937.4930011766655},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33217.232908581493},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48366.295832950243},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31746.506456709547},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26585.461503719271},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27935.195457867299},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93126.376243247767},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57393.919274715066},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51780.918898751683},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25947.979818542808},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1045.1126942052167},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2538.7185231835392},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4971.9818549332749},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33414.749544824881},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48667.735789193634},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31975.95127192064},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21382.934424957861},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20707.076552386661},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82507.52103712094},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47290.285525143619},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44850.103973062032},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18717.562441476464},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4373.4165584327957},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6577.919478148593},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9134.4298937059084},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28286.99796576313},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43662.923368436546},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27689.895306957857},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21507.078264558932},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20792.416321987734},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82741.074936722027},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47429.831094744695},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43651.43647175307},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18794.593687576973},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4397.1014288317256},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6625.4446085475211},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9198.2333141048402},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28455.200035364196},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43935.048758037621},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27890.021343058368}]
[null,10436,"Vigilante Elec Coop",{"$f":"+VLOOKUP($B126,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310809.85008174402},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285321.63192641578},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":718100.02828218066},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":510622.57886962907},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":443196.95034686767},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295247.39937144308},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121641.14695711146},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132156.13768362743},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124161.01975493079},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":945293.63685017615},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":982278.35977356485},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":558023.95995905262},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307444.00566330284},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283988.72683002724},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":717648.91360879969},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":510182.71646762913},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":430442.00897752109},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":294030.10791636346},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120976.67043093313},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132066.51515811557},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124453.95305418299},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":948474.94733950612},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":985769.43909580237},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":555605.6581252598},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284633.72321142256},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":256519.26955222659},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":676942.9761382651},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":470167.77458236774},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":410569.56750102999},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":264337.1326307389},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94352.696014302637},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91006.141139294952},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70609.112577692838},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":877230.93835563504},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":930753.38217937248},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":522277.8687052211},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281441.63783291518},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":255321.79734260606},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":676520.25698935275},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":469763.04259534739},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":398762.10290305066},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":263246.98387482384},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93836.761712975334},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90944.88008065107},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70796.54678293757},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":880186.71941404371},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":934177.68873757473},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":519931.26947314473},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":292027.99280305504},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":264655.40188860043},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":688569.07883316127},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":481595.50530275545},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":419786.19706684491},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":273068.70879410085},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102061.17649381707},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102630.25075837408},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85736.531571964864},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":896457.3863437539},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":945308.23121879413},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":532375.47546298814},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288786.82372352423},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":263419.67240427702},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":688138.33847606345},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":481180.84962608805},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407711.08788133715},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271942.64458748186},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101503.28177329822},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102560.97811218422},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85953.767311509495},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":899476.87527695019},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":948751.3998424618},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":530008.62157787848},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201786.0123941435},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165359.49634923233},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":546680.48272191524},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":342127.90285632235},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307303.56515744445},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166505.82042380149},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7984.4680651704202},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-39234.021231793769},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-98883.224524472636},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":661811.79746230727},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":767676.29805848503},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":409141.12216831336},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199143.87616447845},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":164590.6706194251},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":546347.63570004934},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341834.3589940978},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":298494.87428749603},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165818.07961865398},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7938.6714335442375},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-39205.51795604729},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-99029.696037026268},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":664053.7755518381},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":770889.2681316277},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407021.46240827121},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162934.38390461027},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122609.90668966906},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":485593.58061674848},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282083.3044108781},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":258876.73092057757},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120627.59688555087},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-32518.115198471936},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-100310.45114085876},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-178367.05392610122},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":560790.4856003453},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":691200.91660353169},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":356085.37926841801},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":160550.14761941176},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122042.09573290464},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":485302.879339854},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281841.90248081309},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251474.32203061751},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120128.56623364991},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-32343.439666148442},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-100239.85266975996},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-178670.11130892765},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":562697.72411182383},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":694314.7799358503},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354072.14330657275}]
[null,10442,"Wasco Elec Coop",{"$f":"+VLOOKUP($B128,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":236347.43895260987},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":235380.80904434208},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":629542.74469644018},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":438428.26018015784},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311879.42924859939},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231546.38476638438},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99008.111103187635},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77991.572272906662},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61150.535917614579},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":418095.46879024507},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":529579.8044770034},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":347663.10280155548},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":241047.86231018952},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":236407.96996819469},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":627848.90196163731},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":437608.18956941343},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307717.71121913014},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":232091.47619734239},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99369.246867970447},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78261.023607584269},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61290.081769157943},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":419347.90256179555},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":525916.5598171301},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":352077.79620963352},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216199.91607296391},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":211698.05613996272},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":593335.50501659955},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":403913.66905758006},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288973.99282877956},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207315.13136682112},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76769.394786369056},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53864.631627597955},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34756.176457292124},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":388491.78499936691},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":502260.18515341368},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325304.64847556117},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220724.96833084984},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212621.86927491002},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":591739.08121007076},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":403158.15746683435},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285100.13531552686},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207803.17915497121},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77049.41386101341},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54050.726984900146},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34835.491442241648},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":389655.53845532081},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":498505.20067015989},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":329625.81119809591},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221891.21702492388},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218387.9939032743},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":603563.37763839448},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":413663.39990468498},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295444.35312467866},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214160.01033104549},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":83051.419038201129},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60680.044176465119},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42212.092701698777},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":396854.27575056278},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":509977.47012151312},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331620.49649072526},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":226465.80836076968},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219341.00086879288},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":601939.4347942879},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":412889.6515900417},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291489.18036290817},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214664.17188864283},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":83354.352070981317},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60889.686048950447},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42308.421787609026},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":398043.0797483421},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":506248.40043420007},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":335968.07989449461},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152432.79890216747},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136741.89957412321},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":478739.21896755818},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":294674.63310448051},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216478.05093279277},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130622.9650913231},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6383.6288749028263},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-22497.383707623521},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-48782.242752289421},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":294795.82126939262},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":415793.30895848194},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":254539.91053331387},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156402.79982548766},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137338.61589405092},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":477451.12707116146},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":294123.45147614623},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213515.27491457434},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130930.46916318056},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6406.9127908149349},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-22575.110876193947},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-48893.559079701809},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295678.90061423252},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":411747.96699050535},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":258565.0476739578},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122529.05959870789},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101591.03397782345},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":424999.02158688346},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243446.73073352661},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182480.90878177233},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94657.993666044815},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-26623.941294111442},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-58307.530074362978},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-87957.780563970693},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":250856.87910798143},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":375244.46436837513},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221354.62054075126},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126238.76789558813},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102034.35747842172},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":423855.52266361477},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":242991.37012077111},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179945.38656959846},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94880.831338283926},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-26721.053933624567},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-58508.977435818146},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-88158.493892860788},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251608.3356694752},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":371062.95857626485},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":225240.9357897875}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144525.97165305365},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136181.02822542156},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282382.35305877082},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214559.30313536458},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":191823.85850502521},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123576.43206016906},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50774.031541940283},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37028.944145907677},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29902.522156432788},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228684.97509838588},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296010.75416549249},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178845.85558517365},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146183.80645304749},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136445.0626332254},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282931.91196427948},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214979.27274025505},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185377.55770371127},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123816.47824633853},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50871.839381664468},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37100.155398949835},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29960.258431089591},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":229129.46951999774},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293946.57076725562},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180498.94965572978},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132433.83760232636},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122643.43852044336},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":266249.19388109754},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":197860.13501768516},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177843.69595701099},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110626.9291347613},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39321.675194036339},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25668.872542993144},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17525.626831140067},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212743.2849129386},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280941.84391897992},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167524.93035597174},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134068.33726966847},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122881.22587074744},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":266767.35451702145},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198247.41784043628},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":171857.52185368942},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110841.8209447824},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39397.422222996502},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25718.235845274805},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17559.463184602508},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213156.79827057262},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278848.28016399156},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169156.13674190003},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135849.64084748147},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126467.55613705725},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270806.51165830053},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202577.33980622533},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181792.83218052407},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114284.92316048029},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42556.753122691152},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28877.88174547517},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21021.86984661817},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217246.5162565767},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285198.5311426791},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":170722.88143506524},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137490.73225632295},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126712.75779353819},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271333.54172212601},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202973.85603773926},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175676.68083235959},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114506.92061449419},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42638.731920889273},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28933.41668799788},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21062.457483851711},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217668.78118927844},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283113.26679270185},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172360.270685314},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94162.108940502105},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79796.827843573876},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215187.57912263455},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145007.09614159266},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133596.33767920427},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69641.619164856136},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3074.8495430142902},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-10285.870940808116},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21647.374194010848},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162287.67148450439},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233248.58797552445},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131694.08554766796},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95722.75267295404},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79951.542986888846},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215606.36391233001},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145290.92496262517},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129066.46930833241},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69776.897115605549},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3080.7738789677151},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-10305.6566274324},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21689.18133698605},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162603.12945594755},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231062.03508918325},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133256.01718659149},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76214.49193391006},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59703.80917556482},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":191242.11500417738},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120221.53947744239},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112846.43513519719},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50421.461833158159},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-13923.184442792392},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-27146.932308574607},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-40017.644991304238},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138626.39311247499},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210882.72363126912},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114891.12675465323},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77740.500752303487},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59819.567412383432},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":191614.29725747911},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120456.85330148975},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108999.50475653011},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50519.404677692466},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-13950.003622647384},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-27199.145575887575},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-40094.925329522288},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138895.86778035905},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208652.56327346919},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116420.5718383324}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1065922.9538861034},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1052139.457805862},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2228016.673545321},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1701402.2235559148},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1592608.7258695029},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1069142.529110007},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417807.0781612969},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":254005.38849441172},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167764.65600262507},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1002467.6087741768},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1375063.179781843},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1134161.8760040936},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1083460.9114207388},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1057885.3646868689},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2229948.3331373716},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1704114.3731087828},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1582793.5989347724},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1074208.1985664421},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":420231.73853666044},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":256162.92363841285},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169307.74110779338},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1011616.2147424622},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1375790.2829549755},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1152199.9615776141},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":975965.05538654502},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":947222.35994373483},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2100667.8861634582},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1568579.6219821307},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1476212.6073963651},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":957170.80514454108},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":323851.77948297927},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175566.65884065992},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96181.443204926632},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":931797.84352861752},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1304334.5601643792},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1061763.2391049401},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":992844.59152018302},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":952395.29594355414},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2102489.1366907535},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1571080.0439467048},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1467036.8806927186},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":961705.9451663557},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325731.18902587914},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177057.93082113395},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97066.115423497395},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":940301.51206759433},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1304422.2375632275},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1079157.7495531747},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1001376.4906495907},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":976859.4911437612},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2136641.5529604591},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1606099.5396064636},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1509092.3486840571},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":988800.73717162176},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350392.40604058956},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":197724.14288550609},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116402.37108641188},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":951760.73944487749},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1324314.0813474199},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1082214.5091477216},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1018442.0185981367},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":982194.28077397612},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2138493.9919975828},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1608659.7706816671},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1499736.0032926647},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":993485.74190357141},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":352425.83881504973},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199403.6218331338},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117473.03271473093},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":960446.59082723933},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1324582.3846494937},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1099790.8176137609},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":691247.38124234078},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":615158.665932348},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1697607.6640682637},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1148194.7216606105},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1107817.6950669296},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":602779.14694544603},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26482.292651914544},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-72692.727409363652},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-130380.16167327564},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":708127.3095495319},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1080477.7514927834},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":832620.80855739955},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":706043.00686866802},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":618518.14319908095},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1699079.4687698358},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1150025.0236302027},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1100665.6766721464},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":605635.15584915224},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26635.977701094787},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-73310.185195273851},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-131579.37301385158},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":714589.74449030322},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1078541.6397382761},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":847978.39711367362},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":557728.35952004674},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":459436.61703897384},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1508591.626651268},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":951054.23571619065},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":935058.03604841768},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436586.34682683088},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-112969.82633257378},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-189114.54943047132},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-236626.75818013411},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":603236.48752818815},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":975499.57551706955},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":725163.9277938942},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":571546.73042156897},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":461945.66857536451},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1509899.5579124724},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":952570.2833408938},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":928855.04041614081},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":438654.92325059988},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-113625.42383621092},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-190720.90099099735},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-238803.21160811034},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":608741.68118087202},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":972614.4030878417},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":739566.29704684706}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B139,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0}]

{"sheet":"Customer Tier 1 Energy","index":37,"n_rows":137,"n_cols":78,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Total Customer Tier 1 Energy",null,null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(E1,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(F1,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(AD1,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(AE1,0)+1","v":"2023-12-01"},{"$f":"+EOMONTH(AF1,0)+1","v":"2024-01-01"},{"$f":"+EOMONTH(AG1,0)+1","v":"2024-02-01"},{"$f":"+EOMONTH(AH1,0)+1","v":"2024-03-01"},{"$f":"+EOMONTH(AI1,0)+1","v":"2024-04-01"},{"$f":"+EOMONTH(AJ1,0)+1","v":"2024-05-01"},{"$f":"+EOMONTH(AK1,0)+1","v":"2024-06-01"},{"$f":"+EOMONTH(AL1,0)+1","v":"2024-07-01"},{"$f":"+EOMONTH(AM1,0)+1","v":"2024-08-01"},{"$f":"+EOMONTH(AN1,0)+1","v":"2024-09-01"},{"$f":"+EOMONTH(AO1,0)+1","v":"2024-10-01"},{"$f":"+EOMONTH(AP1,0)+1","v":"2024-11-01"},{"$f":"+EOMONTH(AQ1,0)+1","v":"2024-12-01"},{"$f":"+EOMONTH(AR1,0)+1","v":"2025-01-01"},{"$f":"+EOMONTH(AS1,0)+1","v":"2025-02-01"},{"$f":"+EOMONTH(AT1,0)+1","v":"2025-03-01"},{"$f":"+EOMONTH(AU1,0)+1","v":"2025-04-01"},{"$f":"+EOMONTH(AV1,0)+1","v":"2025-05-01"},{"$f":"+EOMONTH(AW1,0)+1","v":"2025-06-01"},{"$f":"+EOMONTH(AX1,0)+1","v":"2025-07-01"},{"$f":"+EOMONTH(AY1,0)+1","v":"2025-08-01"},{"$f":"+EOMONTH(AZ1,0)+1","v":"2025-09-01"}]
[null,"BESID","Customer","JOE",{"$f":"+\"HLH\"&E1","v":"HLH45200"},{"$f":"+\"HLH\"&F1","v":"HLH45231"},"HLH45261","HLH45292","HLH45323","HLH45352","HLH45383","HLH45413","HLH45444","HLH45474","HLH45505","HLH45536","HLH45566","HLH45597","HLH45627","HLH45658","HLH45689","HLH45717","HLH45748","HLH45778","HLH45809","HLH45839","HLH45870","HLH45901",null,{"$f":"+\"LLH\"&AD1","v":"LLH45200"},{"$f":"+\"LLH\"&AE1","v":"LLH45231"},"LLH45261","LLH45292","LLH45323","LLH45352","LLH45383","LLH45413","LLH45444","LLH45474","LLH45505","LLH45536","LLH45566","LLH45597","LLH45627","LLH45658","LLH45689","LLH45717","LLH45748","LLH45778","LLH45809","LLH45839","LLH45870","LLH45901",null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(BC2,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(BD2,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B3,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":285.94200000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":322.12799999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":394.01299999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":427.94799999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":350.81599999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":335.041},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":303.84500000000003},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":222.411},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":209.88699999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":203.27600000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":214.29499999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":196.446},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":302.79599999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":325.70999999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":396.98700000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":430.51900000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":365.47199999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":336.54300000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":304.88299999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":222.92400000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":209.88699999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":203.27600000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":205.636},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":205.64300000000003},null,{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":209.47500000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":236.74799999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":310.82600000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":309.23500000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":243.839},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":256.50299999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":212.61099999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":160.31899999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.083},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":135.988},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":127.01299999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":154.36099999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":199.732},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":239.381},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":313.17200000000003},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":311.09300000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":258.12200000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":257.65300000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":213.33799999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":160.68899999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.083},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":135.988},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":135.672},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":145.16399999999999},null,{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":495.41700000000003},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":558.87599999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":704.83899999999994},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":737.18299999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":594.65499999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":591.54399999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":516.45600000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":382.73},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":362.96999999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":339.26400000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":341.30799999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":350.80700000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":502.52800000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":565.09100000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":710.15900000000011},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":741.61200000000008},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":623.59400000000005},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":594.19600000000003},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":518.221},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":383.613},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":362.96999999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":339.26400000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":341.30799999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":350.80700000000002}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B4,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.53700000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":88.894000000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":91.013999999999996},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":102.65},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":82.454999999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":105.01900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":159.47900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":262.87700000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":388.93799999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":533.1},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":510.38799999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":283.02},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.53700000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":88.894000000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":91.013999999999996},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":102.65},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":79.611000000000004},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":105.01900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":159.47900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":262.87700000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":388.93799999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":533.1},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":510.38799999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":283.02},null,{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":126.395},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64.995000000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70.412000000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63.261000000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62.944000000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62.116},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":101.58},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":247.76400000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":337.90899999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":479.19299999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":430.57100000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":306.63},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":126.395},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64.995000000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70.412000000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63.261000000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60.77300000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62.116},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":101.58},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":247.76400000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":337.90899999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":479.19299999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":430.57100000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":306.63},null,{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":279.93200000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.88900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":161.42599999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":165.911},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":145.399},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":167.13499999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":261.05900000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":510.64100000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":726.84699999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1012.293},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":940.95900000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":589.65},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":279.93200000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.88900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":161.42599999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":165.911},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":140.38400000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":167.13499999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":261.05900000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":510.64100000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":726.84699999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1012.293},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":940.95900000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":589.65}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":70437.222999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":65361.368999999992},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":88220.540999999997},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":85671.394},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66733.102999999988},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":70408.402000000002},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":70400.191000000006},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":88609.433999999994},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":111701.36900000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":129230.37099999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":115203.24},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":72410.585000000006},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":69969.81},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":65032.767},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":87611.907999999996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":85125.444999999992},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66381.745999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":70074.967999999993},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":70101.217999999993},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":88298.428999999989},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":111406.92300000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":128922.367},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":115030.95299999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":71887.633999999991},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41859.484000000004},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46129.120999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62905.22},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61775.584999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44787.845999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45224.454000000005},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42481.050999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60228.218000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70403.701000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":86617.795999999973},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":69343.707999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45764.477000000006},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41792.645999999993},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45850.969999999987},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62398.656999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61347.589},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44484.415000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44938.85},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42237.63900000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59962.746000000006},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70136.622000000003},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":86352.199000000008},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68864.3},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45637.636999999995},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":112296.70699999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111490.48999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":151125.761},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":147446.97899999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111520.94899999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115632.856},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":112881.242},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148837.652},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":182105.07},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":215848.16699999996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":184546.948},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":118175.06200000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111762.45599999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":110883.73699999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":150010.565},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":146473.03399999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":110866.16099999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115013.818},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":112338.857},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148261.17499999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":181543.54500000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":215274.56599999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":183895.25299999997},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117525.27099999998}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24348.542000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20579.313999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24971.705000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24520.616000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18688.171999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20081.272000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19952.815000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26155.100000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31790.870999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35089.476999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34100.986000000004},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25930.729999999996},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24257.521999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20564.124},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24850.378000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24320.502},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18677.076999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20001.213},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19900.414000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26105.002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31749.48},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35027.588000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34115.493999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25791.198000000004},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16010.514999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15614.013999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19134.273000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18595.359},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13673.932999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13863.882999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13452.561},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18649.124},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20161.864000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24699.052},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20907.2},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18680.865000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16082.582},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15599.037},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19033.062000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18440.664000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13645.161},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13800.214},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13412.422},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18606.941999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20121.927},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24648.125},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20767.386999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18716.048000000003},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40359.057000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36193.327999999994},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44105.978000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43115.975000000006},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32362.104999999996},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33945.154999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33405.376000000004},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44804.224000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51952.735000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59788.528999999995},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55008.186000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44611.595000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40340.103999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36163.161},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43883.44},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42761.165999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32322.237999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33801.426999999996},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33312.836000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44711.944000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51871.406999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59675.713000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":54882.880999999994},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44507.246000000006}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21538.058000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13622.306},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16632.081000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16400.148000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13935.403000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12503.157999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17871.685000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35341.773000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47619.462},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46631.652000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42078.720999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30535.533000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21385.835999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13584.733},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16594.368000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16355.854000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13620.675999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12464.243},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17833.086000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35296.161},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47585.652999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46586.210999999996},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42144.765999999996},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30391.277999999998},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14378.84},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9889.0769999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11995.4},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11952.464999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9613.8090000000011},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8052.0099999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11723.243000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26569.870000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32600.760999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34973.027999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28358.437000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22715.392},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14445.073999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9850.4339999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11947.119999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11910.766},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9364.7780000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8005.3590000000004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11686.053},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26529.492999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32558.773000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34932.472000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28206.402999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22783.858},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35916.898000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23511.383000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28627.481},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28352.612999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23549.212000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20555.167999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29594.928000000004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61911.643000000004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":80220.222999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":81604.679999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70437.157999999996},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":53250.925000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35830.909999999996},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23435.167000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28541.488000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28266.620000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22985.453999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20469.601999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29519.139000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61825.653999999995},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":80144.426000000007},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":81518.68299999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70351.168999999994},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":53175.135999999999}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8301.3130000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7882.3580000000011},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9211.893},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10176.65},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9125.8120000000017},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9346.1949999999997},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8624.5389999999989},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7463.4039999999995},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7604.2330000000011},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7774.2759999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8076.753999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7104.5010000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8506.5939999999991},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7884.358000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9213.893},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10178.73},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8790.8339999999989},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9348.2749999999996},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8626.6189999999988},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7465.4839999999986},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7606.233000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7776.3560000000016},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7887.4339999999993},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7285.509},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4363.1469999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4415.2929999999997},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5679.7390000000005},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5638.1630000000005},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4860.5159999999996},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5144.6180000000004},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4349.5199999999995},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3886.6730000000007},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4002.6869999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3898.4690000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3929.9130000000005},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3875.3650000000007},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4161.5849999999991},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4416.8979999999992},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5681.4589999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5639.8029999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4734.335},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5146.2530000000006},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4351.0399999999991},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3888.3130000000006},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4004.2869999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3900.1089999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4122.9529999999995},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3697.9579999999996},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12664.46},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12297.651000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14891.632000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15814.813},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13986.328000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14490.813},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12974.058999999997},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11350.077000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11606.920000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11672.744999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12006.666999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10979.866000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12668.178999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12301.256000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14895.351999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15818.532999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13525.168999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14494.528},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12977.658999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11353.796999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11610.520000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11676.465000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12010.386999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10983.467000000001}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8983.39},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9260.0190000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11045.982},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11393.798000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9821.9170000000013},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9642.1129999999994},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9130.268},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8321.7559999999994},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8622.6060000000016},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9894.3320000000003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10220.296},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8118.8570000000018},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9364.505000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9365.9719999999998},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11051.425999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11399.276},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9435.2199999999993},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9634.8170000000009},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9119.3730000000014},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8305.1920000000009},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8610.8240000000005},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9888.875},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9908.6820000000007},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8371.018},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4962.5150000000003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5400.0249999999996},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6972.2379999999994},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6632.9639999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5256.7060000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5491.9800000000005},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4680.6189999999997},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4462.7440000000006},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4797.6919999999991},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5294.4949999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5117.2209999999995},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4867.6869999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4725.7420000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5442.1690000000008},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6960.2239999999993},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6620.97},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5104.2270000000008},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5472.2000000000007},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4659.1440000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4435.2020000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4774.3},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5273.0920000000006},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5403.0300000000016},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4577.2430000000004},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13945.904999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14660.044},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18018.22},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18026.762000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15078.623000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15134.093000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13810.886999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12784.5},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13420.298000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15188.827000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15337.517},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12986.544000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14090.247000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14808.141},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18011.649999999998},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18020.245999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14539.447},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15107.017000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13778.517000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12740.394},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13385.124},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15161.967000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15311.712000000003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12948.261}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30812.292999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32407.929},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":50242.749000000003},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47051.246999999996},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36177.206000000006},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":38270.023999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34640.165000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30143.804999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31504.819999999996},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35519.796999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36115.267},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":27788.521000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30348.664000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32244.875},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":50080.461000000003},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46859.353999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35371.807000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":38094.983},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34468.061000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":29953.470999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31366.355000000003},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35339.17},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36228.182000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":27360.257999999998},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17443.796000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21613.932000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33396.345000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32003.507000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22992.427},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23533.645},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21228.32},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20073.006999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18120.084999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22482.767},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20603.583999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17192.373},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17514.616000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21423.965000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33165.881999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31802.656999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22360.869000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23317.588000000003},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21049.043999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19870.53},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17907.199000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22270.626},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20097.88},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17269.293000000001},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48256.089},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":54021.861000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":83639.094000000012},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":79054.754000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59169.633000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61803.668999999994},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55868.485000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":50216.811999999991},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49624.904999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58002.563999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56718.850999999995},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44980.894},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47863.28},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":53668.840000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":83246.342999999993},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":78662.010999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57732.676000000007},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61412.571000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55517.104999999996},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49824.000999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49273.554000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57609.796000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56326.062000000005},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44629.550999999999}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":65346.301000000007},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66185.554999999993},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":78777.031000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":77755.070000000007},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":69574.039000000004},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":71821.664000000004},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":67100.258000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":57031.366999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":54272.586000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":58016.711000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":61222.108999999997},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":53948.281000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":67885.452999999994},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66268.616999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":78875.945000000007},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":77852.672000000006},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66891.366999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":71911.827999999994},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":67184.476999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":57102.940999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":54340.695000000007},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":58089.504000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":59073.773000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":56222.987999999998},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46127.538999999997},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48099.211000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60727.375},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55157.695},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46218.434000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51208.546999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44832.91},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40734.07},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39515.921999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41565.656000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39726.737999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42948.027000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43728.277000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48159.585999999996},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60803.620999999992},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55226.949000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45048.675999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51272.832000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44889.18},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40785.190999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39565.504000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41617.805},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42001.737999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40794.894999999997},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111473.84},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":114284.766},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":139504.40600000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":132912.76500000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115792.473},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":123030.21100000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111933.16800000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97765.437000000005},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":93788.508000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":99582.366999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":100948.84699999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":96896.308000000005},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111613.73},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":114428.20299999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":139679.56599999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":133079.62100000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111940.04300000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":123184.66},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":112073.65700000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97888.131999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":93906.199000000008},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":99707.309000000008},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":101075.511},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97017.883000000002}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":152.29400000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":167.83500000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":250.24799999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":248.46799999999996},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":206.45},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":178.899},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.17699999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":125.21499999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":122.48099999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":143.28100000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":137.83799999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":111.376},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":158.09899999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":167.83500000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":250.24799999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":248.46799999999996},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":198.22399999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":178.899},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.17699999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":125.21499999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":122.48099999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":143.28100000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":133.12700000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":115.767},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":108.10899999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":129.59399999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":206.80600000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":194.03100000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":149.55500000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":137.512},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":105.449},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87.739000000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":77.474000000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84.379000000000005},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":73.451999999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":79.225999999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":102.304},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":129.59399999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":206.80600000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":194.03100000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":145.61399999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":137.512},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":105.449},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87.739000000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":77.474000000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84.379000000000005},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":78.162000000000006},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":74.834999999999994},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":260.40300000000002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":297.42899999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":457.05399999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":442.49899999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":356.005},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":316.411},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":258.62599999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":212.95400000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":199.95499999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":227.66000000000003},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":211.29},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":190.602},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":260.40300000000002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":297.42899999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":457.05399999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":442.49899999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343.83799999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":316.411},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":258.62599999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":212.95400000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":199.95499999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":227.66000000000003},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":211.28900000000002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":190.60199999999998}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8226.9770000000008},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9216.3310000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11194.218000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11162.081},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9725.14},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9400.2919999999995},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8431.7469999999994},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7771.329999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7941.8729999999996},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10045.19},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10229.019},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7757.9259999999995},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8535.1290000000008},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9216.3310000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11194.218000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11162.081},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9343.3179999999993},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9400.2919999999995},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8431.7469999999994},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7771.329999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7941.8729999999996},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10045.19},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9865.3649999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8067.5919999999987},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4742.8130000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5591.8940000000002},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7442.1940000000004},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6721.8450000000012},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5482.442},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5665.7539999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4545.942},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4450.3680000000004},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4577.723},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5397.3119999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5045.1139999999996},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4861.4549999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4434.6610000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5591.8940000000002},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7442.1940000000004},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6721.8450000000012},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5350.1419999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5665.7539999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4545.942},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4450.3680000000004},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4577.723},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5397.3119999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5407.768},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4551.7889999999998},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12969.79},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14808.225},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18636.412},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17883.925999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15207.581999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15066.045999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12977.688999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12221.698},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12519.596},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15442.502},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15274.133},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12619.380999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12969.79},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14808.225},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18636.412},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17883.925999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14693.46},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15066.045999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12977.688999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12221.698},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12519.596},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15442.502},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15273.133},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12619.380999999998}]
[null,10059,"Bandon, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3253.4650000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3543.9},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4214.415},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4540.8040000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4238.6540000000005},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3789.386},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3578.7049999999995},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2964.529},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2712.1080000000002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2749.2849999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2851.2559999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2584.1779999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3380.8679999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3543.9},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4214.415},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4540.8040000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4068.0819999999994},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3789.386},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3578.7049999999995},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2964.529},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2712.1080000000002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2749.2849999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2743.5630000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2693.605},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1950.085},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2280.1439999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2969.4470000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2939.826},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2523.5329999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2448.8119999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2136.085},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1859.194},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1710.385},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1670.136},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1547.2919999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1740.9970000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1822.683},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2280.1439999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2969.4470000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2939.826},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2460.9259999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2448.8119999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2136.085},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1859.194},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1710.385},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1670.136},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1654.9860000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1631.5699999999997},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5203.55},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5824.0439999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7183.8620000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7480.63},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6762.1869999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6238.1980000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5714.7899999999991},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4823.723},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4422.4930000000004},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4419.4210000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4398.5479999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4325.1750000000002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5203.5509999999995},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5824.0439999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7183.8620000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7480.63},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6529.0079999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6238.1980000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5714.7899999999991},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4823.723},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4422.4930000000004},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4419.4210000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4398.549},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4325.1749999999993}]
[null,10061,"Blaine, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4206.9470000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4631.6310000000003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4913.7780000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5396.4340000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4708.99},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4535.9870000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4200.5110000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3848.74},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3661.2920000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4031.4119999999994},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4014.5309999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3628.7150000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3961.9679999999994},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4259.21},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4539.0290000000005},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4983.5559999999996},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4292.4769999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4120.8909999999996},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3785.1460000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3430.9559999999997},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3257.4800000000005},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3611.7239999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3446.2239999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3369.2509999999997},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2674.7149999999997},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3032.5830000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3483.0929999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3518.9029999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2926.078},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3023.3099999999995},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2550.1289999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2463.6660000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2405.395},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2588.5349999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2326.3829999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2557.9589999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2216.2450000000003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2726.3890000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3153.6669999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3189.8180000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2659.0070000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2694.1779999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2243.6850000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2131.13},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2079.7449999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2254.817},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2137.9070000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2081.9749999999999},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6881.6620000000003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7664.2139999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8396.8709999999992},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8915.3369999999995},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7635.0679999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7559.2969999999996},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6750.64},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6312.4059999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6066.6869999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6619.9469999999992},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6340.9139999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6186.674},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6178.2129999999997},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6985.5990000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7692.6959999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8173.3739999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6951.4840000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6815.0689999999995},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6028.8310000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5562.0859999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5337.2250000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5866.5409999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5584.1309999999994},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5451.2259999999997}]
[null,10067,"Cheney, City of",{"$f":"+VLOOKUP($B20,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6835.4989999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7148.4159999999993},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8589.65},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8970.6670000000013},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7903.3170000000009},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7626.8420000000006},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6771.3409999999994},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6306.0540000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6285.8790000000008},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6522.951},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6803.5560000000005},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5922.3670000000002},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6835.9579999999996},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7173.5139999999983},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8610.6929999999993},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8984.9959999999992},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7700.2499999999982},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7641.8099999999995},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6787.4099999999989},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6329.8989999999994},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6302.24},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6516.2249999999995},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6830.5949999999993},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5910.4469999999992},null,{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3847.9940000000006},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4759.6389999999992},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5992.1380000000008},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6191.5160000000005},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5038.4120000000003},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4656.7269999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4051.7869999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3808.5820000000003},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3451.6369999999997},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4153.7380000000003},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3713.7299999999996},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3581.0139999999997},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3866.8459999999995},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4748.6059999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5971.5219999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6193.9280000000008},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4885.0360000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4632.4070000000002},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4036.4749999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3801.3909999999996},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3414.8859999999995},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4152.7449999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3648.9279999999994},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3580.0050000000001},null,{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10683.493},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11908.054999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14581.788},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15162.183000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12941.729000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12283.569},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10823.127999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10114.636},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9737.5159999999996},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10676.689},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10517.286},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9503.3809999999994},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10702.804},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11922.119999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14582.215},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15178.923999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12585.285999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12274.217000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10823.884999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10131.289999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9717.1260000000002},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10668.97},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10479.522999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9490.4519999999993}]
[null,10074,"Forest Grove, City of",{"$f":"+VLOOKUP($B25,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11878.129000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12455.039999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13984.369999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14913.662},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14332.130000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13610.997000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12449.854000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10285.788},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10537.393999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11745.348},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12565.827000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10225.578},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12294.865000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12469.552000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14016.084999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14946.375},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13800.678},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13626.834000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12463.07},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10294.175999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10560.694000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11759.938},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12184.087},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10607.327000000001},null,{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6711.7000000000007},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7400.1229999999996},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9246.4650000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9022.857},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8073.2210000000014},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8264.2099999999991},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6808.1099999999988},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5549.393},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5824.3280000000004},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6235.4570000000012},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6062.7429999999995},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6186.0649999999996},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6294.2370000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7395.7990000000009},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9254.8900000000012},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9030.7129999999997},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7863.9310000000005},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8262.7900000000009},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6798.04},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5527.6440000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5809.3429999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6220.3369999999995},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6457.6509999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5797.8449999999993},null,{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18589.829000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19855.163},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23230.834999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23936.519},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22405.351000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21875.207000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19257.964},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15835.181},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16361.721999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17980.805},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18628.57},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16411.643},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18589.102000000003},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19865.351000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23270.974999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23977.088},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21664.609},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21889.624000000003},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19261.11},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15821.82},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16370.037},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17980.275000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18641.737999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16405.171999999999}]
[null,10087,"Port Angeles, City of",{"$f":"+VLOOKUP($B34,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20319.53},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21841.08},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25182.04},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26487.51},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24247.16},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24136.82},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20435.259999999998},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17755.52},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17117.71},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16288},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17193.669999999998},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16160.91},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20319.53},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21841.08},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25182.04},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26487.51},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23561.14},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24136.82},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20435.259999999998},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17755.52},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17117.71},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16288},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17193.669999999998},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16160.910000000002},null,{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14436.54},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16597.71},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20050.080000000002},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19589.060000000001},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17382.52},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17325.57},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14765.41},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13470.320000000002},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11650.63},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12608.81},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11676.51},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12638.39},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14436.54},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16597.71},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20050.080000000002},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19589.060000000001},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16881.34},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17325.57},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14765.41},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13470.320000000002},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11650.63},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12608.81},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11676.51},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12638.39},null,{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34756.07},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38438.79},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45232.12},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46076.57},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41629.68},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41462.39},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35200.67},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31225.840000000004},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28768.339999999997},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28896.809999999998},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28870.18},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28799.3},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34756.07},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38438.79},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45232.12},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46076.57},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40442.479999999996},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41462.39},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35200.67},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31225.840000000004},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28768.339999999997},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28896.809999999998},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28870.18},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28799.300000000003}]
[null,10106,"Clearwater Power",{"$f":"+VLOOKUP($B43,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10030.868},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11869.974},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14565.771000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14715.189999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12497.294},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11631.457},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10224.82},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9005.2139999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8970.0969999999998},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9511.1560000000009},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9806.3289999999997},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8648.9650000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10080.996999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11917.511},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14613.156000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14762.77},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12173.767},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11680.563},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10274.527},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9053.9150000000009},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9021.2150000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9561.2350000000006},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9858.0879999999997},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8698.2479999999996},null,{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5786.9859999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7867.0420000000004},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9733.3880000000008},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9729.5990000000002},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7823.5479999999998},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7089.1530000000002},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6033.107},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5611.4070000000002},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4903.8500000000004},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5504.9669999999996},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5173.1459999999997},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5223.6229999999996},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5815.9059999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7898.549},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9765.0519999999997},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9761.0570000000007},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7621.0150000000003},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7119.0820000000003},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6062.4380000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5641.753999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4931.7950000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5533.951},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5200.451},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5253.3889999999992},null,{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15817.853999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19737.016},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24299.159},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24444.788999999997},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20320.842000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18720.61},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16257.927},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14616.620999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13873.947},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15016.123},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14979.474999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13872.588},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15896.902999999998},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19816.060000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24378.207999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24523.827000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19794.781999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18799.645},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16336.965},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14695.669},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13953.01},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15095.186000000002},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15058.539000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13951.636999999999}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+VLOOKUP($B52,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7340.3810000000012},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8390.8269999999993},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11153.635},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11121.79},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9141.366},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8823.232},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8057.1589999999997},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6833.1450000000004},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6541.1720000000005},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7603.3889999999992},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7886.4089999999987},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6224.8439999999991},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7661.75},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8411.8040000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11181.512000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11149.591},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8792.6380000000008},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8845.2880000000005},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8077.3029999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6850.2259999999987},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6557.5259999999998},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7622.3950000000004},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7604.1670000000004},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6514.3990000000003},null,{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4597.4089999999997},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5522.9809999999998},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7941.98},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7301.646999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5708.8689999999997},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5850.35},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4781.7129999999997},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4180.0709999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3998.8360000000002},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4354.8990000000003},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4009.7930000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4221.4579999999996},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4305.8890000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5536.7879999999996},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7961.83},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7319.8990000000013},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5581.3710000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5864.9739999999993},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4793.6670000000004},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4190.5200000000004},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4008.8339999999998},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4365.7839999999997},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4321.7749999999996},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3958.0160000000001},null,{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11937.79},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13913.807999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19095.614999999998},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18423.436999999998},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14850.235000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14673.582},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12838.871999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11013.216},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10540.008000000002},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11958.288},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11896.201999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10446.302},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11967.638999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13948.592000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19143.342000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18469.490000000002},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14374.009000000002},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14710.261999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12870.970000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11040.745999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10566.36},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11988.179},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11925.941999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10472.415000000001}]
[null,10174,"Farmers Elec Coop",{"$f":"+VLOOKUP($B61,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":177.37899999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":206.77099999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":286.322},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":290.85199999999998},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":244.74900000000002},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":208.85300000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":182.505},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":174.12100000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":187.673},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":206.19300000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":194.84},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":152.24199999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":184.64500000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":206.87899999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":286.42599999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":290.959},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":235.41899999999998},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":208.959},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":182.61600000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":174.233},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":187.78700000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":206.309},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":187.93600000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":158.67400000000001},null,{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":134.03200000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":159.77000000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":241.16300000000004},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":228.07599999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":179.31599999999997},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":166.61699999999996},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":129.923},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":122.72599999999998},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":125.724},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":130.19900000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":110.815},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":113.98900000000002},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":126.95699999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":159.85300000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":241.25},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":228.16},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":174.44499999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":166.70099999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":130.00200000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":122.804},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":125.801},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":130.27199999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117.90900000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":107.74699999999999},null,{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":311.411},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":366.541},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":527.48500000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":518.928},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":424.065},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":375.46999999999997},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":312.428},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":296.84699999999998},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":313.39699999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":336.39200000000005},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":305.65499999999997},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":266.23099999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":311.60199999999998},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":366.73199999999997},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":527.67599999999993},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":519.11900000000003},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":409.86399999999998},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":375.65999999999997},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":312.61800000000005},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":297.03700000000003},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":313.58800000000002},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":336.58100000000002},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":305.84500000000003},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":266.42099999999999}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B70,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2612.2930000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3418.3979999999997},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4348.0519999999997},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4202.4589999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3269.607},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3156.4380000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2800.9659999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2300.1019999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2334.06},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2706.7660000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2711.7660000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2146.7510000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2623.183},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3431.8910000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4364.2969999999996},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4218.1239999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3283.1930000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3169.3960000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2811.8780000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2310.0219999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2344.2959999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2718.549},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2723.3870000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2155.741},null,{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1529.7639999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2366.1109999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3088.1280000000006},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3009.6979999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2146.9279999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2005.3889999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1760.221},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1487.37},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1316.4949999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1606.2579999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1411.1279999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1371.336},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1536.1410000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2375.451},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3099.665},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3020.9150000000004},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2155.8490000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2013.6210000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1767.079},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1493.7850000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1322.268},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1613.249},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1417.175},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1377.079},null,{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4142.0569999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5784.509},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7436.18},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7212.1569999999992},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5416.5349999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5161.8270000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4561.1869999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3787.4719999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3650.5549999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4313.0239999999994},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4122.8940000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3518.0870000000004},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4159.3240000000005},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5807.3420000000006},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7463.9619999999995},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7239.0390000000007},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5439.0420000000004},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5183.0169999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4578.9570000000003},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3803.8069999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3666.5639999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4331.7979999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4140.5619999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3532.8199999999997}]
[null,10204,"Idaho Falls Power",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14757.100558611257},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16818.705816278238},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20133.77804904084},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21537.390004459678},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18242.72369041172},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16574.160155966732},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14836.86866973892},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15754.201947706642},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14662.503760158639},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16551.883058982919},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16774.313368858042},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12744.48975477573},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15425.049781215475},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16928.8593059784},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20265.643481326599},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21678.448341167656},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18257.276853871066},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16682.712002938344},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14934.042190582153},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15857.383508817094},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14758.535284496282},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16660.289002934427},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16258.83625587574},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13362.457622449321},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11635.40620967426},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13497.011417563286},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17315.049122175122},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16981.40365736244},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13499.615530904672},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13028.24608413731},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10842.32710480921},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12421.582304922546},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11730.003008126912},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13050.523181121147},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12114.781877508585},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11151.428535428764},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11140.313730877842},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13585.409593047667},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17428.453393940876},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17092.622730536033},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13692.9576404033},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13113.574098463554},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10913.338523886958},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12502.936997336556},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11806.828227597025},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13135.997098467529},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12819.467047902026},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10689.966097959457},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26392.506768285515},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30315.717233841526},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37448.827171215962},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38518.793661822114},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31742.33922131639},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29602.406240104043},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25679.19577454813},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28175.784252629186},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26392.506768285552},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29602.406240104065},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28889.095246366625},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23895.918290204492},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26565.363512093318},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30514.268899026065},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37694.096875267474},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38771.071071703685},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31950.234494274366},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29796.2861014019},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25847.380714469109},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28360.32050615365},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26565.363512093307},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29796.286101401958},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29078.303303777764},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24052.423720408777}]
[null,10242,"Lost River Elec Coop",{"$f":"+VLOOKUP($B80,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1724.4140000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1721.885},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2456.5230000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2389.5700000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2050.0460000000003},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1781.309},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1613.4369999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5168.7420000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7484.19},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8942.1129999999994},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7855.2930000000015},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4688.5229999999992},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1647.3229999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1676.972},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2411.62},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2341.8870000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1974.9539999999997},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1734.2570000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1566.9880000000003},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5215.1239999999998},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7537.5629999999983},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8987.7830000000013},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7933.9909999999991},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4708.6219999999994},null,{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1073.3040000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1360.62},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1900.3229999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1936.0359999999998},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1598.1859999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1314.855},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1117.587},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3994.4009999999994},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5254.2619999999997},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7023.4360000000006},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5614.0540000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3614.5119999999997},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1065.462},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1324.3940000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1860.2929999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1898.7869999999998},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1533.9790000000003},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1277.1379999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1083.0630000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4029.444},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5286.2740000000013},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7059.1910000000007},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5616.7789999999995},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3679.7960000000003},null,{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2797.7180000000003},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3082.5050000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4356.8459999999995},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4325.6059999999998},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3648.232},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3096.1639999999998},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2731.0239999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9163.143},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12738.451999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15965.548999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13469.347000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8303.0349999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2712.7849999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3001.366},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4271.9129999999996},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4240.674},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3508.933},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3011.395},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2650.0510000000004},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9244.5679999999993},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12823.837},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16046.974000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13550.769999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8388.4179999999997}]
[null,10278,"Northern Lights",{"$f":"+VLOOKUP($B89,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14630.054000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18982.488999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23475.036},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22625.75},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20109.652999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18595.665999999997},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14904.984000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11031.86},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11876.693000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13512.111000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14079.165000000003},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13327.736000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14557.165999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18995.322},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23486.184000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22627.3},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19747.726000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18604.913},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14917.485000000004},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11037.437},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11903.61},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13522.839},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14170.153},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13278.343999999999},null,{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8188.1450000000004},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12166.995000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15317.617999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14937.261},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12535.317999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11173.579000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8606.9599999999991},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6561.8619999999992},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5993.3119999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7829.1110000000008},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7300.8719999999994},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7825.5429999999997},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8235.2389999999996},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12141.583000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15280.753999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14909.936999999996},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12272.532999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11139.026},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8582.4260000000013},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6530.3470000000007},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5954.1829999999991},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7792.4559999999983},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7184.0550000000003},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7862.875},null,{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22818.199000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31149.483999999997},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38792.653999999995},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37563.010999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32644.970999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29769.244999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23511.944000000003},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17593.722000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17870.005000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21341.222000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21380.037000000004},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21153.279000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22792.404999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31136.904999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38766.938000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37537.236999999994},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32020.259000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29743.938999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23499.911000000007},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17567.784},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17857.792999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21315.294999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21354.207999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21141.218999999997}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B98,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4303.1769476128993},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18711.167547295441},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16428.98438709676},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24047.165295483865},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21854.95547586208},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20150.764792764443},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1307.8282879999999},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4809.4330590967647},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5125.8431287741823},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9416.3636736000008},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4456.4742348387263},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18660.044138696237},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16384.096451612921},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23981.462658064494},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21670.698239999998},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20095.708058358025},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1304.2549866666652},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4796.2925316128994},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4922.5107561290342},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9781.9124000000011},null,{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3392.8895163870939},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15015.71195670459},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14128.926572903212},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18960.264944516126},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16172.667052137938},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15839.663671235545},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":955.72067200000004},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3792.0529889032186},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3701.9978152257986},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8239.3182144000002},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3218.5647251613027},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14974.685421303731},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14090.322948387111},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18908.460941935467},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16253.023679999998},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15796.385901642005},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":953.10941333333233},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3781.6921883870937},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3881.210403870969},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7825.5299199999999},null,{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7696.0664639999932},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33726.879504000033},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30557.910959999972},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43007.430239999987},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38027.622528000022},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35990.42846399999},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2263.5489600000001},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8601.4860479999843},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8827.8409439999814},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17655.681887999999},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7675.038960000029},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33634.729559999971},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30474.419400000032},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42889.923599999966},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37923.721919999996},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35892.093960000027},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2257.3643999999977},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8577.9847199999931},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8803.7211600000028},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17607.442320000002}]
[null,10352,"Skamania County PUD #1",{"$f":"+VLOOKUP($B107,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6906.4549999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7528.8569999999991},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8826.5370000000003},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10273.601000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8792.4189999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7962.0280000000002},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7418.415},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6094.8620000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5658.5420000000004},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5996.3580000000002},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6396.2730000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5344.2790000000005},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7187.63},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7549.5439999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8850.8050000000003},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10301.835999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8463.0959999999995},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7983.9079999999994},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7438.7979999999998},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6111.6009999999997},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5674.085},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6012.826},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6183.2269999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5575.7179999999998},null,{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4016.9380000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4696.777},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6156.5969999999998},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6468.1980000000003},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5182.8639999999996},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5000.4229999999998},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4137.9560000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3448.7049999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3262.7330000000002},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3360.1109999999994},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3210.9920000000002},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3394.4760000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3765.761},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4709.683},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6173.5230000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6485.9740000000011},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5067.3559999999998},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5014.165},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4149.326},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3458.1760000000004},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3271.6950000000002},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3369.3380000000006},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3450.4269999999997},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3187.0410000000002},null,{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10923.393},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12225.633999999998},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14983.134},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16741.798999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13975.282999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12962.451000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11556.370999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9543.5669999999991},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8921.2750000000015},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9356.4689999999991},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9607.2649999999994},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8738.755000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10953.391},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12259.226999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15024.328000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16787.810000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13530.451999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12998.073},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11588.124},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9569.777},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8945.7800000000007},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9382.1640000000007},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9633.6539999999986},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8762.759}]
[null,10379,"Steilacoom, Town of",{"$f":"+VLOOKUP($B116,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1990.0560000000003},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2353.6559999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2744.2979999999998},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2733.873},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2419.549},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2269.652},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1970.991},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1617.3789999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1518.2439999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1608.35},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1684.79},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1519.6659999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2000.3389999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2364.1210000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2753.8989999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2743.317},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2358.252},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2279.759},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1981.0630000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1626.614},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1527.931},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1618.557},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1695.4180000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1529.145},null,{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1190.402},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1619.9749999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1788.5499999999997},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1880.6789999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1549.9939999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1420.9849999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1244.8389999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1116.8040000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":928.65},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1110.595},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1050.769},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":983.47799999999995},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1196.5530000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1627.1769999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1794.808},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1887.1759999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1510.7260000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1427.3130000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1251.201},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1123.181},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":934.57500000000005},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1117.643},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1057.3969999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":989.61199999999985},null,{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3180.4580000000005},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3973.6309999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4532.848},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4614.5519999999997},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3969.5429999999997},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3690.6369999999997},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3215.83},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2734.183},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2446.8939999999998},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2718.9449999999997},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2735.5590000000002},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2503.1439999999998},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3196.8919999999998},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3991.2979999999998},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4548.7070000000003},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4630.4930000000004},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3868.9780000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3707.0720000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3232.2640000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2749.7950000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2462.5060000000003},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2736.2},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2752.8150000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2518.7569999999996}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP($B125,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2145.6309999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2594.9609999999998},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3251.6779999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3393.4929999999995},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3095.154},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2551.3000000000002},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2414.143},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1819.46},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1647.0469999999998},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1619.56},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1726.421},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1550.8539999999998},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2237.4079999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2605.596},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3265.0030000000002},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3407.4000000000005},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2985.0619999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2561.7559999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2424.0360000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1826.9169999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1653.798},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1626.1980000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1670.5070000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1621.106},null,{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1374.405},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1758.39},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2381.895},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2314.009},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1976.9739999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1740.8610000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1510.1419999999998},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1174.4849999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1069.002},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1004.973},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":945.51499999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1072.095},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1297.0550000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1765.596},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2391.6559999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2323.4920000000002},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1932.2260000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1747.9950000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1516.33},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1179.298},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1073.383},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1009.092},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1012.38},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1012.5940000000001},null,{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3520.0360000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4353.3509999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5633.5730000000003},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5707.5019999999995},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5072.1279999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4292.1610000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3924.2849999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2993.9449999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2716.049},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2624.5329999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2671.9360000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2622.9489999999996},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3534.4629999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4371.192},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5656.6589999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5730.8920000000007},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4917.2880000000005},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4309.7510000000002},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3940.366},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3006.2150000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2727.181},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2635.29},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2682.8870000000002},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2633.7}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+VLOOKUP($B134,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7092.4359999999997},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6528.0919999999996},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6800.7030000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6832.3429999999998},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6517.7290000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6914.1930000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6727.7849999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6739.8270000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7168.4459999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7524.6130000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7943.6459999999997},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7001.73},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7179.9639999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6608.6740000000009},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6884.3220000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6916.655999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6370.6090000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6999.6729999999989},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6810.7870000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6822.9639999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7168.4459999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7524.6130000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7943.6460000000006},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7001.73},null,{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5060.393},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5180.8370000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5340.5190000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5381.1030000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4782.2189999999991},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5007.4849999999997},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4857.6400000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5383.4939999999997},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5152.1779999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5889.0150000000012},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5744.9290000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5582.83},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5122.8360000000011},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5244.7280000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5406.1059999999998},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5447.5290000000005},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4674.3019999999997},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5069.3580000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4917.5520000000006},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5449.956000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5152.1779999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5889.0150000000012},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5744.9290000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5582.83},null,{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12152.829},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11708.929},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12141.222000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12213.446},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11299.948},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11921.678},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11585.424999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12123.321},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12320.624},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13413.628000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13688.575000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12584.56},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12302.800000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11853.402000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12290.428},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12364.184999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11044.911},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12069.030999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11728.339},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12272.920000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12320.624},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13413.628000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13688.575000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12584.56}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B135,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2674.8850000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2912.4209999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3348.7699999999995},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3586.6649999999995},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3089.83},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2818.5729999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2604.9639999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2549.8649999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2780.2910000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3630.415},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3549.482},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2454.9850000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2773.2179999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2918.0680000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3355.2860000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3593.6849999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2972.15},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2824.049},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2609.9810000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2554.7669999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2785.6590000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3637.4740000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3439.4780000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2549.7669999999998},null,{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1585.7090000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1857.471},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2335.6559999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2297.1909999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1836},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1744.11},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1430.2079999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1452.7910000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1580.6369999999997},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1986.5480000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1759.962},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1533.8779999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1495.598},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1861.0719999999997},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2340.203},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2301.6880000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1791.557},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1747.4969999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1432.9639999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1455.587},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1583.69},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1990.405},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1880.318},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1446.808},null,{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4260.594000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4769.8919999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5684.4259999999995},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5883.8559999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4925.83},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4562.683},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4035.1719999999996},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4002.6559999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4360.9279999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5616.9629999999997},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5309.4439999999995},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3988.8630000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4268.8159999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4779.1399999999994},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5695.4889999999996},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5895.3729999999996},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4763.7070000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4571.5460000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4042.9450000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4010.3539999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4369.3490000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5627.8789999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5319.7960000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3996.5749999999998}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B136,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19273.812999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22204.276999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26322.223000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28134.676000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25186.278999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23589.553},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20366.217000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16712.599999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15393.126},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15488.948999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16026.389999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15040.258},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20072.736000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22325.537},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26345.044999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28179.525000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24919.592000000004},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23701.32},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20484.407999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16854.557000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15534.710999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15630.302999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15653.162},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15721.9},null,{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12422.335999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14762.659999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18548.391},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18664.605},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15825.225},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15863.040999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12738.393},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10924.835999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9828.8080000000009},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9411.1370000000006},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8894.4330000000009},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10468.986000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11855.404},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14843.282999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18564.471000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18694.357},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15866.623},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15938.203},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12812.317999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11017.633},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9919.2109999999993},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9497.0229999999992},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9492.9590000000007},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10014.103999999999},null,{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31696.148999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36966.936999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44870.614000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46799.281000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41011.504000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39452.593999999997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33104.61},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27637.435999999994},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25221.934000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24900.085999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24920.822999999997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25509.243999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31928.14},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37168.82},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44909.516000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46873.881999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40786.215000000004},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39639.523000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33296.725999999995},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27872.190000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25453.921999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25127.325999999997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25146.120999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25736.004000000001}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0}]

{"sheet":"Effective Rates","index":38,"n_rows":140,"n_cols":46,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Rates and Impacts"]
[null,null,null,null,null,null,null,null,null,"Effective Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate Impacts relative to Status Quo",null,null,null,null,null,null,null,"Rank Rate Impacts relative to Status Quo",null,null,null,null,null,null,null,"Customer Size"]
[null,null,null,"Tier 1 vs. Market True-up Calculation",null,null,null,null,null,"Without PLVS",null,null,null,null,"With PLVS",null,null,null,null,"With PLVS and Without Discounts",null,null,null,null,"LDD and IRD Discounts",null,null,null,null,"Without PLVS",null,null,null,"With PLVS",null,null,null,"Without PLVS",null,null,null,"With PLVS"]
[null,null,null,null,null,null,null,null,null,"Status Quo_Demand","Alternative 1_Demand","Alternative 2_Demand","Alternative 3_Demand","Alternative 4_Demand","Status Quo_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 4_Demand_PLVS","Status Quo_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 4_Demand_PLVS","Status Quo_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 4_Demand_PLVS"]
[null,"BESID","Customer","Tier 1 Energy","RHWM Energy","Load Shaping","Above-RHWM","Check 1","Check 2","Status Quo","Alternative 1","Alternative 2","Alternative 3","Alternative 4","Status Quo","Alternative 1","Alternative 2","Alternative 3","Alternative 4","Status Quo","Alternative 1","Alternative 2","Alternative 3","Alternative 4","Status Quo","Alternative 1","Alternative 2","Alternative 3","Alternative 4","Alternative 1","Alternative 2","Alternative 3","Alternative 4","Alternative 1","Alternative 2","Alternative 3","Alternative 4",{"$f":"+AD5","v":"Alternative 1"},{"$f":"+AE5","v":"Alternative 2"},"Alternative 3","Alternative 4","Alternative 1","Alternative 2","Alternative 3","Alternative 4"]
[{"$f":"IF(ISERROR(J6-'Status Quo'!U4),\"\",J6-'Status Quo'!U4)","v":9.3543028471287926E-3},10005,"Alder Mutual",{"$f":"IF(StagingTRM!C8=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":6004.7060000000001},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B6,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":4807.0560000000005},{"$f":"SUM(StagingTRM!S8:BN8)","v":2393.2452206828789},{"$f":"VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":2394.6480000000001},{"$f":"IF(D6=\"\",\"\",IF(D6>E6,(D6-E6)*2,0))","v":2395.2999999999993},{"$f":"IF(F6<0,MIN(F6,G6),0)","v":0},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!5:5)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!5:5)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":36.530304587026428},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!5:5)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!5:5)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":39.024311564579286},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!5:5)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!5:5)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":39.121934428042607},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!5:5)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!5:5)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":38.613334086464313},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!5:5)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!5:5)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":41.854036035603322},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":37.308986838045627},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B6,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B6,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC3:$BZ3))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":39.802993815598484},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":39.900616679061812},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":39.392016337483511},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":42.632718286622534},{"$f":"IF('Status Quo'!$D4=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!5:5)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!5:5)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":37.227816644317542},{"$f":"IF('Status Quo'!$D4=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B6,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B6,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC3:$BZ3))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":40.562994817958689},{"$f":"IF('Status Quo'!$D4=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":40.662481698848175},{"$f":"IF('Status Quo'!$D4=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":40.144170108633872},{"$f":"IF('Status Quo'!$D4=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G4*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I4*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":43.194800410574679},{"$f":"IF('Status Quo'!$D4=1,\"\",AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":8555.2681367892965},{"$f":"IF('Status Quo'!$D4=1,\"\",AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":9127.1651577566408},{"$f":"IF('Status Quo'!$D4=1,\"\",AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":9149.5509110025123},{"$f":"IF('Status Quo'!$D4=1,\"\",AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":9032.9245250984095},{"$f":"IF('Status Quo'!$D4=1,\"\",AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G4*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I4*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC3:$BZ3)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":9719.3532941286339},{"$f":"IF($J6=\"\",\"\",(K6-$J6)/$J6)","v":6.8272274369116329E-2},{"$f":"IF($J6=\"\",\"\",(L6-$J6)/$J6)","v":7.0944654590604866E-2},{"$f":"IF($J6=\"\",\"\",(M6-$J6)/$J6)","v":5.7021958151908296E-2},{"$f":"IF($J6=\"\",\"\",(N6-$J6)/$J6)","v":0.14573465808077582},{"$f":"IF($O6=\"\",\"\",(P6-$O6)/$O6)","v":6.6847352043599526E-2},{"$f":"IF($O6=\"\",\"\",(Q6-$O6)/$O6)","v":6.9463956560015347E-2},{"$f":"IF($O6=\"\",\"\",(R6-$O6)/$O6)","v":5.5831843102041229E-2},{"$f":"IF($O6=\"\",\"\",(S6-$O6)/$O6)","v":0.1426930050844496},{"$f":"IF(AD6=\"\",\"\",RANK(AD6,AD$6:AD$140,1))","v":107},{"$f":"IF(AE6=\"\",\"\",RANK(AE6,AE$6:AE$140,1))","v":120},86,131,107,120,86,131,{"$f":"IF(D6=\"\",\"\",RANK(D6,$D$6:$D$140,1))","v":8}]
[{"$f":"IF(ISERROR(J7-'Status Quo'!U5),\"\",J7-'Status Quo'!U5)","v":8.4204262469853575E-3},10015,"Asotin County PUD #1",{"$f":"IF(StagingTRM!C9=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":5112.6334999999999},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B7,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":5026.3559999999998},{"$f":"SUM(StagingTRM!S9:BN9)","v":175.38135821367868},{"$f":"VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":166.65600000000001},{"$f":"IF(D7=\"\",\"\",IF(D7>E7,(D7-E7)*2,0))","v":172.55500000000029},{"$f":"IF(F7<0,MIN(F7,G7),0)","v":0},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!6:6)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!6:6)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":39.57446488934508},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!6:6)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!6:6)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":58.255645320236184},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!6:6)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!6:6)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":59.607141059048907},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!6:6)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!6:6)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":28.384640464763212},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!6:6)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!6:6)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":58.478318815474417},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":40.087684882345442},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B7,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B7,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC4:$BZ4))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":58.768865313236553},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":60.120361052049262},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":28.897860457763588},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":58.9915388084748},{"$f":"IF('Status Quo'!$D5=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!6:6)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!6:6)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":39.57446488934508},{"$f":"IF('Status Quo'!$D5=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B7,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B7,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC4:$BZ4))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":58.768865313236553},{"$f":"IF('Status Quo'!$D5=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":60.120361052049262},{"$f":"IF('Status Quo'!$D5=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":28.897860457763588},{"$f":"IF('Status Quo'!$D5=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G5*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I5*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":58.9915388084748},{"$f":"IF('Status Quo'!$D5=1,\"\",AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D5=1,\"\",AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D5=1,\"\",AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D5=1,\"\",AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D5=1,\"\",AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G5*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I5*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC4:$BZ4)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},0.47205137158836918,0.50620207312259502,-0.28275365076621883,0.4776780678901601,0.46600796443394205,0.49972145382050187,-0.27913371543962212,0.47156262532024112,{"$f":"IF(AD7=\"\",\"\",RANK(AD7,AD$6:AD$140,1))","v":134},{"$f":"IF(AE7=\"\",\"\",RANK(AE7,AE$6:AE$140,1))","v":134},{"$f":"IF(AF7=\"\",\"\",RANK(AF7,AF$6:AF$140,1))","v":6},{"$f":"IF(AG7=\"\",\"\",RANK(AG7,AG$6:AG$140,1))","v":134},{"$f":"IF(AH7=\"\",\"\",RANK(AH7,AH$6:AH$140,1))","v":134},{"$f":"IF(AI7=\"\",\"\",RANK(AI7,AI$6:AI$140,1))","v":134},{"$f":"IF(AJ7=\"\",\"\",RANK(AJ7,AJ$6:AJ$140,1))","v":6},{"$f":"IF(AK7=\"\",\"\",RANK(AK7,AK$6:AK$140,1))","v":134},6]
[{"$f":"IF(ISERROR(J8-'Status Quo'!U6),\"\",J8-'Status Quo'!U6)","v":1.0798873362311667E-2},10024,"Benton County PUD #1",{"$f":"IF(StagingTRM!C10=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":1707878.1604999998},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B8,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":1762496.5560000001},{"$f":"SUM(StagingTRM!S10:BN10)","v":-109237.96986467717},{"$f":"VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":190407.93599999999},0,-109237.96986467717,{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!7:7)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!7:7)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":33.445650479615601},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!7:7)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!7:7)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":35.393415876026666},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!7:7)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!7:7)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":35.152781531390239},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!7:7)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!7:7)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":34.54330574847085},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!7:7)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!7:7)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":34.971425666776149},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":34.006153332311811},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B8,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B8,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC5:$BZ5))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":35.953918728722869},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":35.713284384086428},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":35.103808601167053},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.531928519472366},{"$f":"IF('Status Quo'!$D6=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!7:7)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!7:7)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":35.560911174173796},{"$f":"IF('Status Quo'!$D6=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B8,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B8,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC5:$BZ5))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":38.069179423281064},{"$f":"IF('Status Quo'!$D6=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":37.828545078644623},{"$f":"IF('Status Quo'!$D6=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":37.219069295725248},{"$f":"IF('Status Quo'!$D6=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G6*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I6*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.647189214030554},{"$f":"IF('Status Quo'!$D6=1,\"\",AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7225215.0880000005},{"$f":"IF('Status Quo'!$D6=1,\"\",AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7225215.0880000005},{"$f":"IF('Status Quo'!$D6=1,\"\",AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7225215.0880000005},{"$f":"IF('Status Quo'!$D6=1,\"\",AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7225215.0880000005},{"$f":"IF('Status Quo'!$D6=1,\"\",AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G6*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I6*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC5:$BZ5)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7225215.0880000005},5.8236732384624575E-2,5.1041944985196139E-2,3.2819073724526478E-2,4.56195399186652E-2,5.7276851556166408E-2,5.0200651484816512E-2,3.2278136786858411E-2,4.4867620640609208E-2,92,98,63,54,92,97,63,54,131]
[{"$f":"IF(ISERROR(J9-'Status Quo'!U7),\"\",J9-'Status Quo'!U7)","v":9.9210289556843634E-3},10025,"Benton REA",{"$f":"IF(StagingTRM!C11=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":518942.90299999993},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B9,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":523328.74799999996},{"$f":"SUM(StagingTRM!S11:BN11)","v":-8776.9448781726005},{"$f":"VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":92480.639999999999},0,-8776.9448781726005,{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!8:8)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!8:8)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":31.661967907623691},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!8:8)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!8:8)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":32.781220997575325},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!8:8)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!8:8)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":32.872262955484686},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!8:8)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!8:8)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":33.670078702115845},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!8:8)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!8:8)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":33.466176368174885},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":32.277345494646454},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B9,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B9,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC6:$BZ6))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":33.396598584598081},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":33.487640542507449},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":34.285456289138608},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":34.081553955197641},{"$f":"IF('Status Quo'!$D7=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!8:8)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!8:8)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":35.643907535874675},{"$f":"IF('Status Quo'!$D7=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B9,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B9,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC6:$BZ6))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":37.488984184332821},{"$f":"IF('Status Quo'!$D7=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":37.585822890576317},{"$f":"IF('Status Quo'!$D7=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":38.434436502350387},{"$f":"IF('Status Quo'!$D7=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G7*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I7*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.377398255352823},{"$f":"IF('Status Quo'!$D7=1,\"\",AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":4173464.8684468968},{"$f":"IF('Status Quo'!$D7=1,\"\",AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":4247428.9266434796},{"$f":"IF('Status Quo'!$D7=1,\"\",AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":4253445.2894604281},{"$f":"IF('Status Quo'!$D7=1,\"\",AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":4306167.6726673637},{"$f":"IF('Status Quo'!$D7=1,\"\",AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G7*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I7*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC6:$BZ6)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":4240496.353294949},3.5350079730266423E-2,3.8225515589938301E-2,6.3423435976910122E-2,5.6983459329347952E-2,3.4676119513522799E-2,3.7496734298108125E-2,6.2214248529985867E-2,5.5897052031445238E-2,61,74,92,67,61,75,92,68,109]
[{"$f":"IF(ISERROR(J10-'Status Quo'!U8),\"\",J10-'Status Quo'!U8)","v":9.6673191339107234E-3},10027,"Big Bend Elec Coop",{"$f":"IF(StagingTRM!C12=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":536797.88},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B10,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":536793.76800000004},{"$f":"SUM(StagingTRM!S12:BN12)","v":5.2637462396105548},{"$f":"VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":119460.76800000001},8.2239999999292195,0,{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!9:9)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!9:9)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":27.668180256892303},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!9:9)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!9:9)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":27.566567319287593},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!9:9)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!9:9)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":27.754208338693825},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!9:9)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!9:9)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":27.131792505545302},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!9:9)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!9:9)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":28.593106515597999},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":28.325156443198122},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B10,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B10,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC7:$BZ7))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":28.223543505593405},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":28.411184524999651},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":27.788768691851114},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":29.250082701903821},{"$f":"IF('Status Quo'!$D8=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!9:9)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!9:9)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":34.90237751689827},{"$f":"IF('Status Quo'!$D8=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B10,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B10,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC7:$BZ7))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":35.504586224098695},{"$f":"IF('Status Quo'!$D8=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":35.708054955561728},{"$f":"IF('Status Quo'!$D8=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":35.033137709780526},{"$f":"IF('Status Quo'!$D8=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G8*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I8*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.504687302403326},{"$f":"IF('Status Quo'!$D8=1,\"\",AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7826098.5469526481},{"$f":"IF('Status Quo'!$D8=1,\"\",AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7816896.5909661502},{"$f":"IF('Status Quo'!$D8=1,\"\",AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7833889.155520821},{"$f":"IF('Status Quo'!$D8=1,\"\",AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7777523.8615243733},{"$f":"IF('Status Quo'!$D8=1,\"\",AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G8*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I8*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC7:$BZ7)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7816905.0324578919},-3.6725558624115628E-3,3.109278637148266E-3,-1.9386448489447834E-2,3.342924074218042E-2,-3.5873742765900126E-3,3.0371617531591137E-3,-1.8936797486808338E-2,3.2653879972755012E-2,28,35,19,47,28,36,19,47,110]
[{"$f":"IF(ISERROR(J11-'Status Quo'!U9),\"\",J11-'Status Quo'!U9)","v":9.6274009264050164E-3},10029,"Blachly Lane Elec Coop",{"$f":"IF(StagingTRM!C13=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":154525.6715},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B11,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":154527.552},{"$f":"SUM(StagingTRM!S13:BN13)","v":-4.3264280528146628},{"$f":"VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":71237.472000000009},0,-4.3264280528146628,{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!10:10)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!10:10)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":33.019958881147581},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!10:10)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!10:10)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":35.636830083075012},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!10:10)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!10:10)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":34.401904016197548},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!10:10)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!10:10)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":35.311989807696236},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!10:10)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!10:10)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":36.69204497422605},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":33.897225784835094},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B11,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B11,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC8:$BZ8))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":36.514096986762524},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":35.279170919885054},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":36.189256711383742},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.569311877913563},{"$f":"IF('Status Quo'!$D9=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!10:10)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!10:10)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":35.890578679544774},{"$f":"IF('Status Quo'!$D9=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B11,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B11,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC8:$BZ8))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":39.68848282134455},{"$f":"IF('Status Quo'!$D9=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":38.346197347088797},{"$f":"IF('Status Quo'!$D9=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":39.335402264711156},{"$f":"IF('Status Quo'!$D9=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G9*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I9*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":39.688298101103769},{"$f":"IF('Status Quo'!$D9=1,\"\",AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":910739.00952699792},{"$f":"IF('Status Quo'!$D9=1,\"\",AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":981048.2053777494},{"$f":"IF('Status Quo'!$D9=1,\"\",AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":947868.63634380733},{"$f":"IF('Status Quo'!$D9=1,\"\",AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":972320.5085293157},{"$f":"IF('Status Quo'!$D9=1,\"\",AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G9*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I9*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC8:$BZ8)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":981043.63933118305},7.9251195052865667E-2,4.1851812718003582E-2,6.9413500325624808E-2,0.11120807588815657,7.7200158459521023E-2,4.0768679532123063E-2,6.7617065216412323E-2,0.10832998890196152,114,83,100,116,114,82,99,116,62]
[{"$f":"IF(ISERROR(J12-'Status Quo'!U10),\"\",J12-'Status Quo'!U10)","v":1.0464553020163692E-2},10044,"Canby, City of",{"$f":"IF(StagingTRM!C14=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":178147.47149999999},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B12,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":178150.54800000001},{"$f":"SUM(StagingTRM!S14:BN14)","v":-11.298502197341804},{"$f":"VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":63884.088000000003},0,-11.298502197341804,{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!11:11)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!11:11)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":36.256695808049884},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!11:11)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!11:11)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":38.482103360382425},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!11:11)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!11:11)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":37.317773220211997},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!11:11)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!11:11)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":38.734766706290991},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!11:11)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!11:11)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":38.481684926492981},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":37.106632951926407},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B12,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B12,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC9:$BZ9))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":39.332040504258941},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":38.167710364088514},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":39.584703850167514},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":39.331622070369512},{"$f":"IF('Status Quo'!$D10=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!11:11)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!11:11)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":36.256695808049884},{"$f":"IF('Status Quo'!$D10=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B12,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B12,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC9:$BZ9))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":39.332040504258941},{"$f":"IF('Status Quo'!$D10=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":38.167710364088514},{"$f":"IF('Status Quo'!$D10=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":39.584703850167514},{"$f":"IF('Status Quo'!$D10=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G10*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I10*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":39.331622070369512},{"$f":"IF('Status Quo'!$D10=1,\"\",AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D10=1,\"\",AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D10=1,\"\",AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D10=1,\"\",AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D10=1,\"\",AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G10*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I10*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC9:$BZ9)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},6.1379215693407055E-2,2.926569530162558E-2,6.834795182000325E-2,6.1367674821297291E-2,5.9973308686230478E-2,2.8595356887723761E-2,6.6782424087132294E-2,5.9962032160818669E-2,101,64,98,76,100,63,98,76,69]
[{"$f":"IF(ISERROR(J13-'Status Quo'!U11),\"\",J13-'Status Quo'!U11)","v":9.9034413196008586E-3},10046,"Central Electric Coop",{"$f":"IF(StagingTRM!C15=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":698561.70049999992},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B13,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":717996.97199999995},{"$f":"SUM(StagingTRM!S15:BN15)","v":-38870.184765524784},{"$f":"VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":313867.75199999998},0,-38870.184765524784,{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!12:12)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!12:12)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":35.196859769083403},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!12:12)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!12:12)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":39.511371648345822},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!12:12)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!12:12)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":39.032930848488697},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!12:12)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!12:12)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":35.368615684153944},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!12:12)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!12:12)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":40.218504703134109},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":36.024653657087384},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B13,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B13,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC10:$BZ10))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":40.339165536349782},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":39.860724736492671},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":36.196409572157918},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":41.046298591138083},{"$f":"IF('Status Quo'!$D11=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!12:12)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!12:12)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":38.963572574537793},{"$f":"IF('Status Quo'!$D11=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B13,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B13,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC10:$BZ10))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":44.548228334656905},{"$f":"IF('Status Quo'!$D11=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":44.028631233720915},{"$f":"IF('Status Quo'!$D11=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":40.049105372062087},{"$f":"IF('Status Quo'!$D11=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G11*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I11*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":44.181117270828977},{"$f":"IF('Status Quo'!$D11=1,\"\",AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":5362049.3247729214},{"$f":"IF('Status Quo'!$D11=1,\"\",AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":5880580.1317934245},{"$f":"IF('Status Quo'!$D11=1,\"\",AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":5823079.7004575264},{"$f":"IF('Status Quo'!$D11=1,\"\",AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":5382691.4589805333},{"$f":"IF('Status Quo'!$D11=1,\"\",AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G11*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I11*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC10:$BZ10)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":5839954.3383079311},0.12258229590846188,0.10898901505908953,4.87986474354198E-3,0.14267309546920637,0.11976553391273405,0.10648460678956699,4.767732584064507E-3,0.13939467626395222,131,132,41,129,131,132,41,129,116]
[{"$f":"IF(ISERROR(J14-'Status Quo'!U12),\"\",J14-'Status Quo'!U12)","v":1.0420462916513884E-2},10047,"Central Lincoln PUD",{"$f":"IF(StagingTRM!C16=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":1336753.8050000002},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B14,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":1374335.5560000001},{"$f":"SUM(StagingTRM!S16:BN16)","v":-1.7917332241195254},{"$f":"VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-1.7917332241195254,{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!13:13)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!13:13)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":34.513461424253073},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!13:13)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!13:13)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":34.36515446188595},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!13:13)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!13:13)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":34.572119893406281},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!13:13)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!13:13)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":35.548343194401525},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!13:13)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!13:13)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":34.365145618724391},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":35.000769743781326},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B14,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B14,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC11:$BZ11))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":34.852462781414189},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":35.059428212934527},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":36.035651513929771},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":34.852453938252637},{"$f":"IF('Status Quo'!$D12=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!13:13)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!13:13)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":34.513461424253073},{"$f":"IF('Status Quo'!$D12=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B14,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B14,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC11:$BZ11))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":34.852462781414189},{"$f":"IF('Status Quo'!$D12=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":35.059428212934527},{"$f":"IF('Status Quo'!$D12=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":36.035651513929771},{"$f":"IF('Status Quo'!$D12=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G12*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I12*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":34.852453938252637},{"$f":"IF('Status Quo'!$D12=1,\"\",AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D12=1,\"\",AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D12=1,\"\",AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D12=1,\"\",AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D12=1,\"\",AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G12*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I12*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC11:$BZ11)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},-4.297075872630539E-3,1.6995823291137081E-3,2.9984873363679099E-2,-4.2973320961791064E-3,-4.2372485934680619E-3,1.6759194035617759E-3,2.9567400309312198E-2,-4.2375012496701139E-3,26,33,61,22,26,33,60,22,127]
[{"$f":"IF(ISERROR(J15-'Status Quo'!U13),\"\",J15-'Status Quo'!U13)","v":7.9447426162957413E-3},10055,"Albion, City of",{"$f":"IF(StagingTRM!C17=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":3424.8039999999992},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B15,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":3491.2560000000003},{"$f":"SUM(StagingTRM!S17:BN17)","v":-3.1669790893598275},{"$f":"VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-3.1669790893598275,{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!14:14)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!14:14)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":36.932833908306897},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!14:14)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!14:14)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":39.573944090448265},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!14:14)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!14:14)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":39.782422307225836},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!14:14)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!14:14)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":42.236015754953058},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!14:14)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!14:14)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":39.567843173495667},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":37.419433344373708},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B15,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B15,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC12:$BZ12))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":40.06054352651509},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":40.269021743292654},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":42.722615191019884},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":40.054442609562507},{"$f":"IF('Status Quo'!$D13=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!14:14)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!14:14)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":36.932833908306897},{"$f":"IF('Status Quo'!$D13=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B15,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B15,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC12:$BZ12))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":40.06054352651509},{"$f":"IF('Status Quo'!$D13=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":40.269021743292654},{"$f":"IF('Status Quo'!$D13=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":42.722615191019884},{"$f":"IF('Status Quo'!$D13=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G13*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I13*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":40.054442609562507},{"$f":"IF('Status Quo'!$D13=1,\"\",AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D13=1,\"\",AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D13=1,\"\",AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D13=1,\"\",AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D13=1,\"\",AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G13*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I13*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC12:$BZ12)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},7.1511170485818912E-2,7.7155963877389128E-2,0.14358989780779793,7.1345980969960365E-2,7.058124471942312E-2,7.6152633651450086E-2,0.14172266580951709,7.0418203315336741E-2,112,123,131,90,112,124,131,90,4]
[{"$f":"IF(ISERROR(J17-'Status Quo'!U15),\"\",J17-'Status Quo'!U15)","v":1.0215783878436469E-2},10059,"Bandon, City of",{"$f":"IF(StagingTRM!C19=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":66680.032500000001},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B17,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":67009.308000000005},{"$f":"SUM(StagingTRM!S19:BN19)","v":3.8474259541194442},{"$f":"VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,0,{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!16:16)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!16:16)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":35.442321859353299},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!16:16)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!16:16)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":38.322312402506086},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!16:16)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!16:16)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":37.811145416305969},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!16:16)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!16:16)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":36.831114590928806},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!16:16)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!16:16)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":38.32231240250605},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":35.929631207885969},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B17,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B17,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC14:$BZ14))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":38.809621751038769},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":38.298454764838645},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":37.318423939461475},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":38.809621751038726},{"$f":"IF('Status Quo'!$D15=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!16:16)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!16:16)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":35.442321859353299},{"$f":"IF('Status Quo'!$D15=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B17,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B17,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC14:$BZ14))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":38.809621751038769},{"$f":"IF('Status Quo'!$D15=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":38.298454764838645},{"$f":"IF('Status Quo'!$D15=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":37.318423939461475},{"$f":"IF('Status Quo'!$D15=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G15*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I15*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":38.809621751038726},{"$f":"IF('Status Quo'!$D15=1,\"\",AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D15=1,\"\",AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D15=1,\"\",AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D15=1,\"\",AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D15=1,\"\",AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G15*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I15*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC14:$BZ14)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},8.1258517841509614E-2,6.6836015043058819E-2,3.9184586638727828E-2,8.1258517841508601E-2,8.0156418152176556E-2,6.5929526057388499E-2,3.86531307137572E-2,8.0156418152175377E-2,116,115,69,96,117,115,69,98,37]
[{"$f":"IF(ISERROR(J26-'Status Quo'!U24),\"\",J26-'Status Quo'!U24)","v":8.4537965294231299E-3},10071,"Drain, City of",{"$f":"IF(StagingTRM!C28=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":16352.943499999999},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B26,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":16789.608},{"$f":"SUM(StagingTRM!S28:BN28)","v":-2.7196899652429352},{"$f":"VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-2.7196899652429352,{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!25:25)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!25:25)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":35.434261958681937},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!25:25)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!25:25)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":38.350018031367703},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!25:25)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!25:25)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":37.722592380046017},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!25:25)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!25:25)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":38.022118586686119},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!25:25)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!25:25)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":38.348920772493024},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":35.921443628414949},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B26,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B26,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC23:$BZ23))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":38.837199701100715},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":38.209774049779028},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":38.509300256419131},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":38.836102442226043},{"$f":"IF('Status Quo'!$D24=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!25:25)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!25:25)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":35.434261958681937},{"$f":"IF('Status Quo'!$D24=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B26,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B26,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC23:$BZ23))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":38.837199701100715},{"$f":"IF('Status Quo'!$D24=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":38.209774049779028},{"$f":"IF('Status Quo'!$D24=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":38.509300256419131},{"$f":"IF('Status Quo'!$D24=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G24*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I24*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":38.836102442226043},{"$f":"IF('Status Quo'!$D24=1,\"\",AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D24=1,\"\",AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D24=1,\"\",AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D24=1,\"\",AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D24=1,\"\",AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G24*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I24*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC23:$BZ23)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},8.2286349750579801E-2,6.4579598808418348E-2,7.3032609823276362E-2,8.2255383707715443E-2,8.117034779691637E-2,6.3703743230239807E-2,7.2042110967865156E-2,8.1139801728500438E-2,119,110,104,98,119,111,104,100,10]
[{"$f":"IF(ISERROR(J35-'Status Quo'!U33),\"\",J35-'Status Quo'!U33)","v":1.0053845672082673E-2},10083,"Monmouth, City of",{"$f":"IF(StagingTRM!C37=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":76496.808500000014},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B35,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":73360.23599999999},{"$f":"SUM(StagingTRM!S37:BN37)","v":6272.7218104192079},{"$f":"VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":6271.4639999999999},6273.1450000000477,0,{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!34:34)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!34:34)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":36.646684237669447},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!34:34)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!34:34)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":38.622484088359606},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!34:34)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!34:34)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":37.978283882837395},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!34:34)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!34:34)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":41.45534073131536},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!34:34)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!34:34)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":39.163521939024662},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":37.196949616856543},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B35,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B35,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC32:$BZ32))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":39.172749467546716},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":38.528549262024498},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":42.005606110502463},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":39.713787318211772},{"$f":"IF('Status Quo'!$D33=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!34:34)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!34:34)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":36.646684237669447},{"$f":"IF('Status Quo'!$D33=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B35,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B35,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC32:$BZ32))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":39.172749467546716},{"$f":"IF('Status Quo'!$D33=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":38.528549262024498},{"$f":"IF('Status Quo'!$D33=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":42.005606110502463},{"$f":"IF('Status Quo'!$D33=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G33*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I33*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":39.713787318211772},{"$f":"IF('Status Quo'!$D33=1,\"\",AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D33=1,\"\",AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D33=1,\"\",AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D33=1,\"\",AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D33=1,\"\",AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G33*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I33*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC32:$BZ32)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},5.3914832727464515E-2,3.6336156268107475E-2,0.13121668695753524,6.8678456283587458E-2,5.3117254802926089E-2,3.5798624857252118E-2,0.12927556004395535,6.7662475748136969E-2,85,72,127,85,85,72,127,85,40]
[{"$f":"IF(ISERROR(J44-'Status Quo'!U42),\"\",J44-'Status Quo'!U42)","v":1.0464233266738177E-2},10103,"Clark County PUD #1",{"$f":"IF(StagingTRM!C46=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":1442057.7893422449},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B44,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":2793829.3680000002},{"$f":"SUM(StagingTRM!S46:BN46)","v":-3.3290281988665811},{"$f":"VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":137124.26400000002},0,-3.3290281988665811,{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!43:43)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!43:43)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":33.521425694142394},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!43:43)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!43:43)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":30.683289038025546},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!43:43)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!43:43)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":31.485009921989327},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!43:43)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!43:43)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":33.621822064623615},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!43:43)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!43:43)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":30.683273807304992},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":31.986010530058575},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B44,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B44,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC41:$BZ41))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":29.147873873941727},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":29.949594757905508},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":32.086406900539814},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":29.147858643221188},{"$f":"IF('Status Quo'!$D42=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!43:43)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!43:43)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":33.521425694142394},{"$f":"IF('Status Quo'!$D42=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B44,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B44,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC41:$BZ41))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":29.147873873941727},{"$f":"IF('Status Quo'!$D42=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":29.949594757905508},{"$f":"IF('Status Quo'!$D42=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":32.086406900539814},{"$f":"IF('Status Quo'!$D42=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G42*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I42*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":29.147858643221188},{"$f":"IF('Status Quo'!$D42=1,\"\",AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D42=1,\"\",AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D42=1,\"\",AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D42=1,\"\",AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D42=1,\"\",AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G42*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I42*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC41:$BZ41)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},-8.4666346891468597E-2,-6.0749676661542303E-2,2.9949910662291496E-3,-8.4666801249248372E-2,-8.8730560925994018E-2,-6.3665825728387179E-2,3.1387587516389982E-3,-8.8731037094177748E-2,7,7,30,6,7,7,31,6,129]
[{"$f":"IF(ISERROR(J53-'Status Quo'!U51),\"\",J53-'Status Quo'!U51)","v":9.8915177280787248E-3},10121,"Coos Curry Elec Coop",{"$f":"IF(StagingTRM!C55=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":346337.44},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B53,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":358555.5},{"$f":"SUM(StagingTRM!S55:BN55)","v":0.78451639735249046},{"$f":"VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,0,{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!52:52)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!52:52)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":32.491929640203587},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!52:52)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!52:52)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":34.762529730808701},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!52:52)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!52:52)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":34.24635245231034},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!52:52)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!52:52)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":34.656905574269857},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!52:52)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!52:52)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.554241107228236},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":32.9500004278243},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B53,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B53,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC50:$BZ50))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":35.220600518429414},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":34.70442323993106},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":35.114976361890569},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":36.012311894848963},{"$f":"IF('Status Quo'!$D51=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!52:52)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!52:52)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":34.565882595961263},{"$f":"IF('Status Quo'!$D51=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B53,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B53,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC50:$BZ50))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":37.468723955775971},{"$f":"IF('Status Quo'!$D51=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":36.919599191416026},{"$f":"IF('Status Quo'!$D51=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":37.356357831798483},{"$f":"IF('Status Quo'!$D51=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G51*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I51*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.46872395577595},{"$f":"IF('Status Quo'!$D51=1,\"\",AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":1456827.9314261584},{"$f":"IF('Status Quo'!$D51=1,\"\",AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":1557218.6321892149},{"$f":"IF('Status Quo'!$D51=1,\"\",AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":1534396.7363737316},{"$f":"IF('Status Quo'!$D51=1,\"\",AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":1552548.6407026844},{"$f":"IF('Status Quo'!$D51=1,\"\",AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G51*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I51*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC50:$BZ50)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":1557218.6321892138},6.9881971177101418E-2,5.3995648505157867E-2,6.6631189899766893E-2,9.4248371855253768E-2,6.8910472264750833E-2,5.3245001193543404E-2,6.5704883337059913E-2,9.2938131328178228E-2,110,101,95,107,111,102,95,107,98]
[{"$f":"IF(ISERROR(J62-'Status Quo'!U60),\"\",J62-'Status Quo'!U60)","v":9.7063918920383685E-3},10172,"U.S. Airforce Base, Fairchild",{"$f":"IF(StagingTRM!C64=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":46379.690999999999},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B62,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":53526.744000000006},{"$f":"SUM(StagingTRM!S64:BN64)","v":-0.3431971047625666},{"$f":"VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-0.3431971047625666,{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!61:61)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!61:61)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":36.974334244533111},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!61:61)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!61:61)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":37.339420308383545},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!61:61)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!61:61)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":36.927818094016303},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!61:61)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!61:61)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":36.347097408318518},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!61:61)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!61:61)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.339371487975548},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":37.461637912244953},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B62,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B62,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC59:$BZ59))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":37.826723976095366},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":37.415121761728145},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":36.834401076030346},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.826675155687397},{"$f":"IF('Status Quo'!$D60=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!61:61)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!61:61)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":36.974334244533111},{"$f":"IF('Status Quo'!$D60=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B62,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B62,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC59:$BZ59))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":37.826723976095366},{"$f":"IF('Status Quo'!$D60=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":37.415121761728145},{"$f":"IF('Status Quo'!$D60=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":36.834401076030346},{"$f":"IF('Status Quo'!$D60=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G60*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I60*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.826675155687397},{"$f":"IF('Status Quo'!$D60=1,\"\",AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D60=1,\"\",AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D60=1,\"\",AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D60=1,\"\",AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D60=1,\"\",AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G60*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I60*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC59:$BZ59)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},9.8740402311480249E-3,-1.2580659386365032E-3,-1.6964114406125743E-2,9.8727198447504157E-3,9.7455980089722234E-3,-1.2417009268461212E-3,-1.6743443991528842E-2,9.7442947982561545E-3,35,29,21,27,35,29,21,27,29]
[{"$f":"IF(ISERROR(J71-'Status Quo'!U69),\"\",J71-'Status Quo'!U69)","v":9.5516074482020485E-3},10197,"Harney Elec Coop",{"$f":"IF(StagingTRM!C73=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":199586.77700000003},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B71,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":199589.31599999999},{"$f":"SUM(StagingTRM!S73:BN73)","v":-8.8950491525465623},{"$f":"VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":98269.776000000013},{"$f":"IF(D71=\"\",\"\",IF(D71>E71,(D71-E71)*2,0))","v":0},{"$f":"IF(F71<0,MIN(F71,G71),0)","v":-8.8950491525465623},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!70:70)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!70:70)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":25.488174877574501},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!70:70)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!70:70)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":25.252602395814048},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!70:70)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!70:70)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":25.875634738534696},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!70:70)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!70:70)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":13.240391968041749},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!70:70)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!70:70)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":26.403391462819037},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":26.38746499354253},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B71,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B71,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC68:$BZ68))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":26.151892511782087},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":26.774924854502736},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":14.13968208400979},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":27.30268157878708},{"$f":"IF('Status Quo'!$D69=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!70:70)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!70:70)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":34.268671937175348},{"$f":"IF('Status Quo'!$D69=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B71,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B71,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC68:$BZ68))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":34.99582105160809},{"$f":"IF('Status Quo'!$D69=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":35.678396582109336},{"$f":"IF('Status Quo'!$D69=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":21.83560392800759},{"$f":"IF('Status Quo'!$D69=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G69*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I69*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":34.995527014443127},{"$f":"IF('Status Quo'!$D69=1,\"\",AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":3539249.2430768702},{"$f":"IF('Status Quo'!$D69=1,\"\",AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":3530262.3865643768},{"$f":"IF('Status Quo'!$D69=1,\"\",AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":3554030.4524472454},{"$f":"IF('Status Quo'!$D69=1,\"\",AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":3072008.4737748355},{"$f":"IF('Status Quo'!$D69=1,\"\",AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G69*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I69*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC68:$BZ68)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":3530252.1478517409},-9.2424225309172357E-3,1.5201553772337688E-2,-0.48052804754995748,3.5907497874623419E-2,-8.927438911547252E-3,1.4683481761322057E-2,-0.46415155501030453,3.4683763122699357E-2,{"$f":"IF(AD71=\"\",\"\",RANK(AD71,AD$6:AD$140,1))","v":24},{"$f":"IF(AE71=\"\",\"\",RANK(AE71,AE$6:AE$140,1))","v":49},{"$f":"IF(AF71=\"\",\"\",RANK(AF71,AF$6:AF$140,1))","v":1},{"$f":"IF(AG71=\"\",\"\",RANK(AG71,AG$6:AG$140,1))","v":49},{"$f":"IF(AH71=\"\",\"\",RANK(AH71,AH$6:AH$140,1))","v":24},{"$f":"IF(AI71=\"\",\"\",RANK(AI71,AI$6:AI$140,1))","v":49},{"$f":"IF(AJ71=\"\",\"\",RANK(AJ71,AJ$6:AJ$140,1))","v":1},{"$f":"IF(AK71=\"\",\"\",RANK(AK71,AK$6:AK$140,1))","v":49},71]
[{"$f":"IF(ISERROR(J75-'Status Quo'!U73),\"\",J75-'Status Quo'!U73)","v":9.5676659192349689E-3},10209,"Inland P & L",{"$f":"IF(StagingTRM!C77=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":920094.10699999984},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B75,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":920095.08},{"$f":"SUM(StagingTRM!S77:BN77)","v":-6.5676518207474146},{"$f":"VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":412228.24800000002},0,-6.5676518207474146,{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!74:74)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!74:74)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":33.505958491813175},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!74:74)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!74:74)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":35.514508359213238},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!74:74)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!74:74)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":35.315502899949415},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!74:74)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!74:74)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":34.890976872419991},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!74:74)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!74:74)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":36.645047990906008},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":34.365804192514723},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B75,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B75,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC72:$BZ72))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":36.374354059914786},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":36.175348600650992},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":35.750822573121553},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.50489369160757},{"$f":"IF('Status Quo'!$D73=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!74:74)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!74:74)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":37.472566762180854},{"$f":"IF('Status Quo'!$D73=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B75,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B75,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC72:$BZ72))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":40.609761670447973},{"$f":"IF('Status Quo'!$D73=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":40.392107271430426},{"$f":"IF('Status Quo'!$D73=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":39.92779861511994},{"$f":"IF('Status Quo'!$D73=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G73*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I73*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":40.609714576672211},{"$f":"IF('Status Quo'!$D73=1,\"\",AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7447582.1515195975},{"$f":"IF('Status Quo'!$D73=1,\"\",AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7793947.1663890677},{"$f":"IF('Status Quo'!$D73=1,\"\",AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7759629.6072506253},{"$f":"IF('Status Quo'!$D73=1,\"\",AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7686422.082645799},{"$f":"IF('Status Quo'!$D73=1,\"\",AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G73*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I73*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC72:$BZ72)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7793939.741115598},5.9946050129884541E-2,5.4006645074140561E-2,4.1336479926256414E-2,9.3687500384740108E-2,5.8446176790984253E-2,5.2655377944870227E-2,4.0302225225053903E-2,9.1343402921924874E-2,99,102,72,106,98,100,72,106,123]
[{"$f":"IF(ISERROR(J82-'Status Quo'!U80),\"\",J82-'Status Quo'!U80)","v":9.7861494428457263E-3},10239,"Lincoln Elec Coop (MT)",{"$f":"IF(StagingTRM!C84=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":122810.23299999999},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B82,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":122808},{"$f":"SUM(StagingTRM!S84:BN84)","v":-0.72180005754125887},{"$f":"VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":19771.175999999999},4.4659999999857973,-0.72180005754125887,{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!81:81)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!81:81)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":34.189001136477103},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!81:81)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!81:81)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":36.317708219231918},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!81:81)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!81:81)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":35.568464562209876},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!81:81)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!81:81)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":36.868762713210664},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!81:81)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!81:81)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.315912316929293},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":34.789978394150467},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B82,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B82,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC79:$BZ79))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":36.918685476905289},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":36.169441819883239},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":37.469739970884028},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.916889574602664},{"$f":"IF('Status Quo'!$D80=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!81:81)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!81:81)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":36.986473023618494},{"$f":"IF('Status Quo'!$D80=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B82,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B82,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC79:$BZ79))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":39.939510341591571},{"$f":"IF('Status Quo'!$D80=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":39.128960767535808},{"$f":"IF('Status Quo'!$D80=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":40.535654174361888},{"$f":"IF('Status Quo'!$D80=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G80*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I80*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":39.939711486996757},{"$f":"IF('Status Quo'!$D80=1,\"\",AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":699194.53992249165},{"$f":"IF('Status Quo'!$D80=1,\"\",AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":741976.41096863069},{"$f":"IF('Status Quo'!$D80=1,\"\",AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":726918.42305825418},{"$f":"IF('Status Quo'!$D80=1,\"\",AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":753051.27537425118},{"$f":"IF('Status Quo'!$D80=1,\"\",AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G80*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I80*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC79:$BZ79)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":741980.14774818928},6.2262921173313952E-2,4.0348164025798015E-2,7.8380809256063833E-2,9.1459565255213315E-2,6.1187364321926098E-2,3.9651172245761264E-2,7.7026824977394423E-2,8.9879652842151547E-2,103,78,110,104,103,78,110,104,56]
[{"$f":"IF(ISERROR(J91-'Status Quo'!U89),\"\",J91-'Status Quo'!U89)","v":9.4071050503288234E-3},10273,"Nespelem Valley Elec Coop",{"$f":"IF(StagingTRM!C93=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":51588.966},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B91,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":51588.132000000005},{"$f":"SUM(StagingTRM!S93:BN93)","v":2.410602326881417},{"$f":"VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":39516.696000000004},1.6679999999905704,0,{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!90:90)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!90:90)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":33.566210851895363},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!90:90)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!90:90)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":35.097700788758289},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!90:90)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!90:90)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":35.019929481324233},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!90:90)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!90:90)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":33.316235058322349},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!90:90)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!90:90)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":36.375331853462342},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":34.706060872677327},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B91,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B91,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC88:$BZ88))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":36.237550809540252},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":36.159779502106218},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":34.456085079104312},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.51518187424432},{"$f":"IF('Status Quo'!$D89=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!90:90)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!90:90)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":39.528535464804811},{"$f":"IF('Status Quo'!$D89=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B91,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B91,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC88:$BZ88))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":42.486210669785102},{"$f":"IF('Status Quo'!$D89=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":42.400103221349625},{"$f":"IF('Status Quo'!$D89=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":40.513793417404486},{"$f":"IF('Status Quo'!$D89=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G89*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I89*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":42.486423986487949},{"$f":"IF('Status Quo'!$D89=1,\"\",AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":627786.40705618192},{"$f":"IF('Status Quo'!$D89=1,\"\",AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":644723.80215147277},{"$f":"IF('Status Quo'!$D89=1,\"\",AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":643863.6963620832},{"$f":"IF('Status Quo'!$D89=1,\"\",AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":625021.81900496839},{"$f":"IF('Status Quo'!$D89=1,\"\",AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G89*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I89*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC88:$BZ88)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":644725.93291872262},4.5625940432190544E-2,4.330898819181981E-2,-7.4472449296104941E-3,8.3688951784331583E-2,4.4127449164609901E-2,4.1886592510801055E-2,-7.2026553082493519E-3,8.0940358281296629E-2,69,87,26,100,69,87,26,99,32]
[{"$f":"IF(ISERROR(J100-'Status Quo'!U98),\"\",J100-'Status Quo'!U98)","v":1.0439669575887933E-2},10304,"Parkland L & W",{"$f":"IF(StagingTRM!C102=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":117803.73749999996},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B100,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":123404.496},{"$f":"SUM(StagingTRM!S102:BN102)","v":-0.63011509655325426},{"$f":"VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-0.63011509655325426,{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!99:99)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!99:99)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":35.847672631320307},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!99:99)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!99:99)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":36.695841690291893},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!99:99)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!99:99)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":36.428279984680543},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!99:99)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!99:99)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":37.416733878447893},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!99:99)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!99:99)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":36.695806400714666},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":36.33497787350128},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B100,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B100,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC97:$BZ97))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":37.183146932472859},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":36.915585226861502},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":37.904039120628866},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.183111642895646},{"$f":"IF('Status Quo'!$D98=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!99:99)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!99:99)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":35.847672631320307},{"$f":"IF('Status Quo'!$D98=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B100,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B100,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC97:$BZ97))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":37.183146932472859},{"$f":"IF('Status Quo'!$D98=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":36.915585226861502},{"$f":"IF('Status Quo'!$D98=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":37.904039120628866},{"$f":"IF('Status Quo'!$D98=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G98*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I98*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.183111642895646},{"$f":"IF('Status Quo'!$D98=1,\"\",AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D98=1,\"\",AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D98=1,\"\",AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D98=1,\"\",AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D98=1,\"\",AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G98*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I98*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC97:$BZ97)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},2.366036611901369E-2,1.6196514605887023E-2,4.3770240351857267E-2,2.3659381687539168E-2,2.3343045974169675E-2,1.5979295635780544E-2,4.3183217355744846E-2,2.3342074745362675E-2,48,50,74,36,49,50,74,37,54]
[{"$f":"IF(ISERROR(J109-'Status Quo'!U107),\"\",J109-'Status Quo'!U107)","v":1.0589482219138802E-2},10349,"Seattle City Light",{"$f":"IF(StagingTRM!C111=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":4035803.4480000003},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B109,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":4595747.2919999994},{"$f":"SUM(StagingTRM!S111:BN111)","v":-0.27029191936890129},{"$f":"VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-0.27029191936890129,{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!108:108)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!108:108)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":37.465873592837987},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!108:108)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!108:108)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":35.724520133293417},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!108:108)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!108:108)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":35.429460103048925},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!108:108)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!108:108)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":38.482772769480761},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!108:108)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!108:108)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.724519691429307},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":35.930460149609189},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B109,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B109,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC106:$BZ106))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":34.189106690064619},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":33.894046659820127},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":36.947359326251963},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":34.18910624820051},{"$f":"IF('Status Quo'!$D107=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!108:108)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!108:108)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":37.465873592837987},{"$f":"IF('Status Quo'!$D107=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B109,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B109,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC106:$BZ106))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":34.189106690064619},{"$f":"IF('Status Quo'!$D107=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":33.894046659820127},{"$f":"IF('Status Quo'!$D107=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":36.947359326251963},{"$f":"IF('Status Quo'!$D107=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G107*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I107*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":34.18910624820051},{"$f":"IF('Status Quo'!$D107=1,\"\",AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D107=1,\"\",AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D107=1,\"\",AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D107=1,\"\",AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D107=1,\"\",AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G107*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I107*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC106:$BZ106)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},-4.6478389332884756E-2,-5.4353823746908309E-2,2.7142011626206018E-2,-4.6478401126660455E-2,-4.8464546579526903E-2,-5.6676521294459735E-2,2.830186901054298E-2,-4.8464558877285069E-2,17,12,57,16,16,12,58,16,134]
[{"$f":"IF(ISERROR(J118-'Status Quo'!U116),\"\",J118-'Status Quo'!U116)","v":9.8053589977240563E-3},10378,"Coulee Dam, City of",{"$f":"IF(StagingTRM!C120=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":17884.327500000007},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B118,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":17728.212},{"$f":"SUM(StagingTRM!S120:BN120)","v":315.23598501767719},{"$f":"VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":315.69600000000003},312.23100000001432,0,{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!117:117)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!117:117)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":38.770797183119043},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!117:117)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!117:117)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":41.130663513750186},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!117:117)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!117:117)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":40.895357983199304},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!117:117)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!117:117)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":39.311139437781634},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!117:117)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!117:117)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":41.245846688688673},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":39.27150943032764},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B118,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B118,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC115:$BZ115))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":41.631375760958775},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":41.396070230407901},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":39.811851684990238},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":41.746558935897291},{"$f":"IF('Status Quo'!$D116=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!117:117)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!117:117)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":38.770797183119043},{"$f":"IF('Status Quo'!$D116=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B118,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B118,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC115:$BZ115))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":41.631375760958775},{"$f":"IF('Status Quo'!$D116=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":41.396070230407901},{"$f":"IF('Status Quo'!$D116=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":39.811851684990238},{"$f":"IF('Status Quo'!$D116=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G116*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I116*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":41.746558935897291},{"$f":"IF('Status Quo'!$D116=1,\"\",AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D116=1,\"\",AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D116=1,\"\",AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D116=1,\"\",AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D116=1,\"\",AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G116*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I116*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC115:$BZ115)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},6.0867108805764694E-2,5.4797965335757981E-2,1.393683632839661E-2,6.3837983363604273E-2,6.0091052390482229E-2,5.4099290577294609E-2,1.3759141487067856E-2,6.3024048259736093E-2,100,104,46,78,101,104,47,79,12]
[{"$f":"IF(ISERROR(J127-'Status Quo'!U125),\"\",J127-'Status Quo'!U125)","v":9.5074799769463425E-3},10436,"Vigilante Elec Coop",{"$f":"IF(StagingTRM!C129=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":167998.81550000006},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B127,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":168001.34400000001},{"$f":"SUM(StagingTRM!S129:BN129)","v":-10.567738638803348},{"$f":"VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":102997.82400000001},0,-10.567738638803348,{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!126:126)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!126:126)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":29.536320670768323},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!126:126)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!126:126)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":30.118539299799863},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!126:126)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!126:126)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":30.362043566563177},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!126:126)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!126:126)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":31.313052558796329},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!126:126)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!126:126)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":31.324972292858689},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":30.542360823057699},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B127,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B127,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC124:$BZ124))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":31.124579452089243},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":31.368083718852553},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":32.319092711085702},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":32.331012445148069},{"$f":"IF('Status Quo'!$D125=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!126:126)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!126:126)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":35.455517660148317},{"$f":"IF('Status Quo'!$D125=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B127,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B127,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC124:$BZ124))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":37.203658488018171},{"$f":"IF('Status Quo'!$D125=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":37.471675108165812},{"$f":"IF('Status Quo'!$D125=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":38.518417406427481},{"$f":"IF('Status Quo'!$D125=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G125*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I125*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.203243475225804},{"$f":"IF('Status Quo'!$D125=1,\"\",AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":2022863.6596285091},{"$f":"IF('Status Quo'!$D125=1,\"\",AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":2042556.1547338832},{"$f":"IF('Status Quo'!$D125=1,\"\",AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":2050792.2474012547},{"$f":"IF('Status Quo'!$D125=1,\"\",AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":2082958.4114346341},{"$f":"IF('Status Quo'!$D125=1,\"\",AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G125*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I125*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC124:$BZ124)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":2042543.4014806924},1.9711955172796936E-2,2.7956186723421525E-2,6.0154137268235069E-2,6.0557699180879006E-2,1.9062659641948938E-2,2.703533301104483E-2,5.8172709644850835E-2,5.8562978561239529E-2,47,58,90,74,47,58,88,71,67]
[{"$f":"IF(ISERROR(J129-'Status Quo'!U127),\"\",J129-'Status Quo'!U127)","v":8.9349832764895609E-3},10442,"Wasco Elec Coop",{"$f":"IF(StagingTRM!C131=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":110608.91700000003},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B129,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":117509.71200000001},{"$f":"SUM(StagingTRM!S131:BN131)","v":-9.1639793417948567},{"$f":"VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-9.1639793417948567,{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!128:128)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!128:128)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":33.799401786926502},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!128:128)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!128:128)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":36.079187105932633},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!128:128)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!128:128)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":36.159925457223153},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!128:128)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!128:128)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":35.008332118052614},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!128:128)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!128:128)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.002342028747982},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":34.252540328679807},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B129,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B129,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC126:$BZ126))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":36.53232564768593},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":36.613063998976457},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":35.461470659805919},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.455480570501294},{"$f":"IF('Status Quo'!$D127=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!128:128)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!128:128)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":37.438209833351976},{"$f":"IF('Status Quo'!$D127=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B129,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B129,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC126:$BZ126))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":40.376837640620174},{"$f":"IF('Status Quo'!$D127=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":40.463653072115363},{"$f":"IF('Status Quo'!$D127=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":39.225380664405108},{"$f":"IF('Status Quo'!$D127=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G127*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I127*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":40.376291028067335},{"$f":"IF('Status Quo'!$D127=1,\"\",AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":812514.35573717626},{"$f":"IF('Status Quo'!$D127=1,\"\",AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":850474.61586393695},{"$f":"IF('Status Quo'!$D127=1,\"\",AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":851818.97438385664},{"$f":"IF('Status Quo'!$D127=1,\"\",AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":832644.01858836273},{"$f":"IF('Status Quo'!$D127=1,\"\",AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G127*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I127*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC126:$BZ126)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":850466.15143278847},6.7450463572640618E-2,6.983921446827776E-2,3.5767802600391647E-2,9.4763222793498275E-2,6.6558138378345288E-2,6.8915287673427639E-2,3.5294618137092421E-2,9.3509567789331255E-2,106,117,65,108,106,118,66,109,52]
[{"$f":"IF(ISERROR(J138-'Status Quo'!U136),\"\",J138-'Status Quo'!U136)","v":9.8938313015963786E-3},11680,"Weiser, City of",{"$f":"IF(StagingTRM!C140=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":57371.138000000006},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B138,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":55517.987999999998},{"$f":"SUM(StagingTRM!S140:BN140)","v":3710.2472078848014},{"$f":"VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":3710.424},3706.3000000000175,0,{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!137:137)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!137:137)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":36.008567174220651},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!137:137)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!137:137)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":38.143133477228545},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!137:137)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!137:137)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":37.283233115485785},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!137:137)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!137:137)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":39.856127273679292},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!137:137)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!137:137)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":38.569352417145637},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":36.545472041096339},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B138,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B138,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC135:$BZ135))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":38.680038344104226},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":37.820137982361452},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":40.393032140554972},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":39.106257284021311},{"$f":"IF('Status Quo'!$D136=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!137:137)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!137:137)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":36.008567174220651},{"$f":"IF('Status Quo'!$D136=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B138,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B138,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC135:$BZ135))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":38.680038344104226},{"$f":"IF('Status Quo'!$D136=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":37.820137982361452},{"$f":"IF('Status Quo'!$D136=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":40.393032140554972},{"$f":"IF('Status Quo'!$D136=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G136*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I136*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":39.106257284021311},{"$f":"IF('Status Quo'!$D136=1,\"\",AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D136=1,\"\",AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D136=1,\"\",AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D136=1,\"\",AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D136=1,\"\",AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G136*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I136*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC135:$BZ135)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},5.9279401279151094E-2,3.5398963116135766E-2,0.1068512412849683,7.1115999437997915E-2,5.8408502717040053E-2,3.4878902093034056E-2,0.10528144485675137,7.0071204444843452E-2,97,69,123,89,97,69,123,89,34]
[{"$f":"IF(ISERROR(J139-'Status Quo'!U137),\"\",J139-'Status Quo'!U137)","v":1.029528597216256E-2},12026,"Jefferson County PUD #1",{"$f":"IF(StagingTRM!C141=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":403014.79849999998},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B139,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":396257.55600000004},{"$f":"SUM(StagingTRM!S141:BN141)","v":13513.707561279514},{"$f":"VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":13513.608},13514.48499999987,0,{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!138:138)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!138:138)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":35.765057889071748},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!138:138)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!138:138)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":37.676860044367871},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!138:138)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!138:138)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":37.320987738145959},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!138:138)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!138:138)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":36.40642825572295},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!138:138)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!138:138)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.898100297429977},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":36.278111107717486},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B139,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B139,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC136:$BZ136))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":38.189913263013608},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":37.834040956791696},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":36.919481474368695},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":38.411153516075721},{"$f":"IF('Status Quo'!$D137=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!138:138)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!138:138)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":35.765057889071748},{"$f":"IF('Status Quo'!$D137=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B139,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B139,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC136:$BZ136))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":38.189913263013608},{"$f":"IF('Status Quo'!$D137=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":37.834040956791696},{"$f":"IF('Status Quo'!$D137=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":36.919481474368695},{"$f":"IF('Status Quo'!$D137=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G137*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I137*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":38.411153516075721},{"$f":"IF('Status Quo'!$D137=1,\"\",AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D137=1,\"\",AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D137=1,\"\",AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D137=1,\"\",AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D137=1,\"\",AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G137*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I137*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC136:$BZ136)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},5.345446835919386E-2,4.3504189309578487E-2,1.7932876514291259E-2,5.9640401393282631E-2,5.2698503227457796E-2,4.2888943265384512E-2,1.7679265735386362E-2,5.8796953403245714E-2,84,88,49,71,84,88,49,73,103]
[{"$f":"IF(ISERROR(J140-'Status Quo'!U138),\"\",J140-'Status Quo'!U138)","v":""},10298,"PNGC Aggregate",{"$f":"IF(StagingTRM!C142=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B140,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":5283165.0720000006},{"$f":"SUM(StagingTRM!S142:BN142)","v":0},{"$f":"VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":1234895.6640000001},"",0,{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!139:139)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!139:139)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!139:139)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!139:139)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!139:139)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!139:139)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!139:139)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!139:139)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!139:139)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!139:139)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B140,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B140,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC137:$BZ137))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!139:139)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!139:139)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B140,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B140,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC137:$BZ137))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G138*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I138*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G138*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I138*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137))*SUM('Customer Tier 1 Energy'!$BC137:$BZ137)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":""},"","","","","","","","","","","","","","","","",""]

{"sheet":"Chart Data","index":39,"n_rows":266,"n_cols":30,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Demand and PLVS","<--- Select PLVS Option, where \"Demand Only\" indicates no PLVS rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Following",null,null,null,"Block",null,null,null,{"$f":"CustomerDashboard!$B$3","v":"Benton County PUD #1"}]
[null,{"$f":"+'Effective Rates'!AL5&\" with PLVS option of: \"&$A$1","v":"Alternative 1 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Benton County PUD #1"},{"$f":"+'Effective Rates'!AM5&\" with PLVS option of: \"&$A$1","v":"Alternative 2 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Benton County PUD #1"},{"$f":"+'Effective Rates'!AN5&\" with PLVS option of: \"&$A$1","v":"Alternative 3 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Benton County PUD #1"},{"$f":"+'Effective Rates'!AO5&\" with PLVS option of: \"&$A$1","v":"Alternative 4 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Benton County PUD #1"},null,{"$f":"+B2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+F2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},{"$f":"+J2","v":"Alternative 3 with PLVS option of: Demand and PLVS"},{"$f":"+N2","v":"Alternative 4 with PLVS option of: Demand and PLVS"},{"$f":"+S2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+T2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},"Alternative 3 with PLVS option of: Demand and PLVS","Alternative 4 with PLVS option of: Demand and PLVS",{"$f":"+W2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+X2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},{"$f":"+Y2","v":"Alternative 3 with PLVS option of: Demand and PLVS"},{"$f":"+Z2","v":"Alternative 4 with PLVS option of: Demand and PLVS"}]
[1,{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AP$6:AP$140,0),1))","v":"Franklin County PUD #1"},{"$f":"IF(AND(VLOOKUP(B3,StagingTRM!$B:$E,4,FALSE)=0,B3<>CustomerDashboard!$B$3),VLOOKUP(B3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B3,StagingTRM!$B:$E,4,FALSE)=1,B3<>CustomerDashboard!$B$3),VLOOKUP(B3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-9.3664792580797032E-2},{"$f":"IF(B3=CustomerDashboard!$B$3,VLOOKUP(B3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Franklin County PUD #1"},{"$f":"IF(AND(VLOOKUP(F3,StagingTRM!$B:$E,4,FALSE)=0,F3<>CustomerDashboard!$B$3),VLOOKUP(F3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F3,StagingTRM!$B:$E,4,FALSE)=1,F3<>CustomerDashboard!$B$3),VLOOKUP(F3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.7206228599278425E-2},{"$f":"IF(F3=CustomerDashboard!$B$3,VLOOKUP(F3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AR$6:AR$140,0),1))","v":"Harney Elec Coop"},{"$f":"IF(AND(VLOOKUP(J3,StagingTRM!$B:$E,4,FALSE)=0,J3<>CustomerDashboard!$B$3),VLOOKUP(J3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.46415155501030453},{"$f":"IF(AND(VLOOKUP(J3,StagingTRM!$B:$E,4,FALSE)=1,J3<>CustomerDashboard!$B$3),VLOOKUP(J3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J3=CustomerDashboard!$B$3,VLOOKUP(J3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AS$6:AS$140,0),1))","v":"Franklin County PUD #1"},{"$f":"IF(AND(VLOOKUP(N3,StagingTRM!$B:$E,4,FALSE)=0,N3<>CustomerDashboard!$B$3),VLOOKUP(N3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N3,StagingTRM!$B:$E,4,FALSE)=1,N3<>CustomerDashboard!$B$3),VLOOKUP(N3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-9.3664792580798323E-2},{"$f":"IF(N3=CustomerDashboard!$B$3,VLOOKUP(N3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AT$6:AT$140,0),1)","v":"Minidoka, City of"},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.1234746853841075},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.1357443565615831},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.2838696756890179E-2},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.12347468538410634},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A3=\"\",\"\",IF(A3+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A3+1))","v":2},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AP$6:AP$140,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(B4,StagingTRM!$B:$E,4,FALSE)=0,B4<>CustomerDashboard!$B$3),VLOOKUP(B4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B4,StagingTRM!$B:$E,4,FALSE)=1,B4<>CustomerDashboard!$B$3),VLOOKUP(B4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.9746550080753926E-2},{"$f":"IF(B4=CustomerDashboard!$B$3,VLOOKUP(B4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(F4,StagingTRM!$B:$E,4,FALSE)=0,F4<>CustomerDashboard!$B$3),VLOOKUP(F4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F4,StagingTRM!$B:$E,4,FALSE)=1,F4<>CustomerDashboard!$B$3),VLOOKUP(F4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.4394816820000242E-2},{"$f":"IF(F4=CustomerDashboard!$B$3,VLOOKUP(F4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AR$6:AR$140,0),1))","v":"Columbia REA"},{"$f":"IF(AND(VLOOKUP(J4,StagingTRM!$B:$E,4,FALSE)=0,J4<>CustomerDashboard!$B$3),VLOOKUP(J4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.41931339888941777},{"$f":"IF(AND(VLOOKUP(J4,StagingTRM!$B:$E,4,FALSE)=1,J4<>CustomerDashboard!$B$3),VLOOKUP(J4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J4=CustomerDashboard!$B$3,VLOOKUP(J4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AS$6:AS$140,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(N4,StagingTRM!$B:$E,4,FALSE)=0,N4<>CustomerDashboard!$B$3),VLOOKUP(N4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N4,StagingTRM!$B:$E,4,FALSE)=1,N4<>CustomerDashboard!$B$3),VLOOKUP(N4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.9746550080755161E-2},{"$f":"IF(N4=CustomerDashboard!$B$3,VLOOKUP(N4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AT$6:AT$140,0),1)","v":"Consolidated Irrigation District #19"},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.326430061038209E-2},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.0763699799086474E-2},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.20408586161180994},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.0923481047799584E-2},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A4=\"\",\"\",IF(A4+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A4+1))","v":3},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AP$6:AP$140,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(B5,StagingTRM!$B:$E,4,FALSE)=0,B5<>CustomerDashboard!$B$3),VLOOKUP(B5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B5,StagingTRM!$B:$E,4,FALSE)=1,B5<>CustomerDashboard!$B$3),VLOOKUP(B5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.9597881402325788E-2},{"$f":"IF(B5=CustomerDashboard!$B$3,VLOOKUP(B5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(F5,StagingTRM!$B:$E,4,FALSE)=0,F5<>CustomerDashboard!$B$3),VLOOKUP(F5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F5,StagingTRM!$B:$E,4,FALSE)=1,F5<>CustomerDashboard!$B$3),VLOOKUP(F5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.428814428155008E-2},{"$f":"IF(F5=CustomerDashboard!$B$3,VLOOKUP(F5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AR$6:AR$140,0),1))","v":"Flathead Elec Coop"},{"$f":"IF(AND(VLOOKUP(J5,StagingTRM!$B:$E,4,FALSE)=0,J5<>CustomerDashboard!$B$3),VLOOKUP(J5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.38467897043321425},{"$f":"IF(AND(VLOOKUP(J5,StagingTRM!$B:$E,4,FALSE)=1,J5<>CustomerDashboard!$B$3),VLOOKUP(J5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J5=CustomerDashboard!$B$3,VLOOKUP(J5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AS$6:AS$140,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(N5,StagingTRM!$B:$E,4,FALSE)=0,N5<>CustomerDashboard!$B$3),VLOOKUP(N5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N5,StagingTRM!$B:$E,4,FALSE)=1,N5<>CustomerDashboard!$B$3),VLOOKUP(N5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.9599039684986073E-2},{"$f":"IF(N5=CustomerDashboard!$B$3,VLOOKUP(N5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AT$6:AT$140,0),1)","v":"Declo, City of"},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.1618378770197194E-2},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.2957455424259193E-2},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.13055884238577181},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":9.8571208445176126E-2},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A5=\"\",\"\",IF(A5+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A5+1))","v":4},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AP$6:AP$140,0),1))","v":"Tacoma Public Utilities"},{"$f":"IF(AND(VLOOKUP(B6,StagingTRM!$B:$E,4,FALSE)=0,B6<>CustomerDashboard!$B$3),VLOOKUP(B6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B6,StagingTRM!$B:$E,4,FALSE)=1,B6<>CustomerDashboard!$B$3),VLOOKUP(B6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.9278036815485906E-2},{"$f":"IF(B6=CustomerDashboard!$B$3,VLOOKUP(B6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Tacoma Public Utilities"},{"$f":"IF(AND(VLOOKUP(F6,StagingTRM!$B:$E,4,FALSE)=0,F6<>CustomerDashboard!$B$3),VLOOKUP(F6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F6,StagingTRM!$B:$E,4,FALSE)=1,F6<>CustomerDashboard!$B$3),VLOOKUP(F6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.4058649849041124E-2},{"$f":"IF(F6=CustomerDashboard!$B$3,VLOOKUP(F6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AR$6:AR$140,0),1))","v":"Northern Wasco County PUD"},{"$f":"IF(AND(VLOOKUP(J6,StagingTRM!$B:$E,4,FALSE)=0,J6<>CustomerDashboard!$B$3),VLOOKUP(J6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.3531050373288403},{"$f":"IF(AND(VLOOKUP(J6,StagingTRM!$B:$E,4,FALSE)=1,J6<>CustomerDashboard!$B$3),VLOOKUP(J6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J6=CustomerDashboard!$B$3,VLOOKUP(J6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AS$6:AS$140,0),1))","v":"Tacoma Public Utilities"},{"$f":"IF(AND(VLOOKUP(N6,StagingTRM!$B:$E,4,FALSE)=0,N6<>CustomerDashboard!$B$3),VLOOKUP(N6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N6,StagingTRM!$B:$E,4,FALSE)=1,N6<>CustomerDashboard!$B$3),VLOOKUP(N6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.927803681548703E-2},{"$f":"IF(N6=CustomerDashboard!$B$3,VLOOKUP(N6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AT$6:AT$140,0),1)","v":"Albion, City of"},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.058124471942312E-2},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.6152633651450086E-2},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.14172266580951709},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.0418203315336741E-2},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A6=\"\",\"\",IF(A6+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A6+1))","v":5},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AP$6:AP$140,0),1))","v":"Lewis County PUD #1"},{"$f":"IF(AND(VLOOKUP(B7,StagingTRM!$B:$E,4,FALSE)=0,B7<>CustomerDashboard!$B$3),VLOOKUP(B7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B7,StagingTRM!$B:$E,4,FALSE)=1,B7<>CustomerDashboard!$B$3),VLOOKUP(B7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.9030360154542479E-2},{"$f":"IF(B7=CustomerDashboard!$B$3,VLOOKUP(B7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Lewis County PUD #1"},{"$f":"IF(AND(VLOOKUP(F7,StagingTRM!$B:$E,4,FALSE)=0,F7<>CustomerDashboard!$B$3),VLOOKUP(F7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F7,StagingTRM!$B:$E,4,FALSE)=1,F7<>CustomerDashboard!$B$3),VLOOKUP(F7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.3880937243958061E-2},{"$f":"IF(F7=CustomerDashboard!$B$3,VLOOKUP(F7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AR$6:AR$140,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(J7,StagingTRM!$B:$E,4,FALSE)=0,J7<>CustomerDashboard!$B$3),VLOOKUP(J7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.32077323028404381},{"$f":"IF(AND(VLOOKUP(J7,StagingTRM!$B:$E,4,FALSE)=1,J7<>CustomerDashboard!$B$3),VLOOKUP(J7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J7=CustomerDashboard!$B$3,VLOOKUP(J7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AS$6:AS$140,0),1))","v":"Snohomish County PUD #1"},{"$f":"IF(AND(VLOOKUP(N7,StagingTRM!$B:$E,4,FALSE)=0,N7<>CustomerDashboard!$B$3),VLOOKUP(N7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N7,StagingTRM!$B:$E,4,FALSE)=1,N7<>CustomerDashboard!$B$3),VLOOKUP(N7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.8821293798454215E-2},{"$f":"IF(N7=CustomerDashboard!$B$3,VLOOKUP(N7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AT$6:AT$140,0),1)","v":"Farmers Elec Coop"},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.1379705966296098E-2},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.0881198149834027E-2},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.24222383650159185},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.1313587186923785E-2},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A7=\"\",\"\",IF(A7+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A7+1))","v":6},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AP$6:AP$140,0),1))","v":"Snohomish County PUD #1"},{"$f":"IF(AND(VLOOKUP(B8,StagingTRM!$B:$E,4,FALSE)=0,B8<>CustomerDashboard!$B$3),VLOOKUP(B8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B8,StagingTRM!$B:$E,4,FALSE)=1,B8<>CustomerDashboard!$B$3),VLOOKUP(B8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.8821293798453105E-2},{"$f":"IF(B8=CustomerDashboard!$B$3,VLOOKUP(B8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Snohomish County PUD #1"},{"$f":"IF(AND(VLOOKUP(F8,StagingTRM!$B:$E,4,FALSE)=0,F8<>CustomerDashboard!$B$3),VLOOKUP(F8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F8,StagingTRM!$B:$E,4,FALSE)=1,F8<>CustomerDashboard!$B$3),VLOOKUP(F8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.3730928249835811E-2},{"$f":"IF(F8=CustomerDashboard!$B$3,VLOOKUP(F8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AR$6:AR$140,0),1))","v":"Asotin County PUD #1"},{"$f":"IF(AND(VLOOKUP(J8,StagingTRM!$B:$E,4,FALSE)=0,J8<>CustomerDashboard!$B$3),VLOOKUP(J8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.27913371543962212},{"$f":"IF(AND(VLOOKUP(J8,StagingTRM!$B:$E,4,FALSE)=1,J8<>CustomerDashboard!$B$3),VLOOKUP(J8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J8=CustomerDashboard!$B$3,VLOOKUP(J8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AS$6:AS$140,0),1))","v":"Clark County PUD #1"},{"$f":"IF(AND(VLOOKUP(N8,StagingTRM!$B:$E,4,FALSE)=0,N8<>CustomerDashboard!$B$3),VLOOKUP(N8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N8,StagingTRM!$B:$E,4,FALSE)=1,N8<>CustomerDashboard!$B$3),VLOOKUP(N8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.8731037094177748E-2},{"$f":"IF(N8=CustomerDashboard!$B$3,VLOOKUP(N8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AT$6:AT$140,0),1)","v":"Asotin County PUD #1"},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.46600796443394205},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.49972145382050187},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.27913371543962212},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.47156262532024112},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A8=\"\",\"\",IF(A8+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A8+1))","v":7},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AP$6:AP$140,0),1))","v":"Clark County PUD #1"},{"$f":"IF(AND(VLOOKUP(B9,StagingTRM!$B:$E,4,FALSE)=0,B9<>CustomerDashboard!$B$3),VLOOKUP(B9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B9,StagingTRM!$B:$E,4,FALSE)=1,B9<>CustomerDashboard!$B$3),VLOOKUP(B9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.8730560925994018E-2},{"$f":"IF(B9=CustomerDashboard!$B$3,VLOOKUP(B9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Clark County PUD #1"},{"$f":"IF(AND(VLOOKUP(F9,StagingTRM!$B:$E,4,FALSE)=0,F9<>CustomerDashboard!$B$3),VLOOKUP(F9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F9,StagingTRM!$B:$E,4,FALSE)=1,F9<>CustomerDashboard!$B$3),VLOOKUP(F9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.3665825728387179E-2},{"$f":"IF(F9=CustomerDashboard!$B$3,VLOOKUP(F9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AR$6:AR$140,0),1))","v":"Milton-Freewater, City of"},{"$f":"IF(AND(VLOOKUP(J9,StagingTRM!$B:$E,4,FALSE)=0,J9<>CustomerDashboard!$B$3),VLOOKUP(J9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.11376017506504164},{"$f":"IF(AND(VLOOKUP(J9,StagingTRM!$B:$E,4,FALSE)=1,J9<>CustomerDashboard!$B$3),VLOOKUP(J9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J9=CustomerDashboard!$B$3,VLOOKUP(J9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AS$6:AS$140,0),1))","v":"Idaho Falls Power"},{"$f":"IF(AND(VLOOKUP(N9,StagingTRM!$B:$E,4,FALSE)=0,N9<>CustomerDashboard!$B$3),VLOOKUP(N9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N9,StagingTRM!$B:$E,4,FALSE)=1,N9<>CustomerDashboard!$B$3),VLOOKUP(N9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.8277518832113863E-2},{"$f":"IF(N9=CustomerDashboard!$B$3,VLOOKUP(N9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AT$6:AT$140,0),1)","v":"U.S. DOE Albany Research Center"},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.4568009251960224E-2},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.3346921235545195E-2},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.11889837245493226},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.16089752306178026},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A9=\"\",\"\",IF(A9+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A9+1))","v":8},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AP$6:AP$140,0),1))","v":"Idaho Falls Power"},{"$f":"IF(AND(VLOOKUP(B10,StagingTRM!$B:$E,4,FALSE)=0,B10<>CustomerDashboard!$B$3),VLOOKUP(B10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B10,StagingTRM!$B:$E,4,FALSE)=1,B10<>CustomerDashboard!$B$3),VLOOKUP(B10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.8276590138939903E-2},{"$f":"IF(B10=CustomerDashboard!$B$3,VLOOKUP(B10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Idaho Falls Power"},{"$f":"IF(AND(VLOOKUP(F10,StagingTRM!$B:$E,4,FALSE)=0,F10<>CustomerDashboard!$B$3),VLOOKUP(F10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F10,StagingTRM!$B:$E,4,FALSE)=1,F10<>CustomerDashboard!$B$3),VLOOKUP(F10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.3340093255688248E-2},{"$f":"IF(F10=CustomerDashboard!$B$3,VLOOKUP(F10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AR$6:AR$140,0),1))","v":"Centralia, City of"},{"$f":"IF(AND(VLOOKUP(J10,StagingTRM!$B:$E,4,FALSE)=0,J10<>CustomerDashboard!$B$3),VLOOKUP(J10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.1081933058946675},{"$f":"IF(AND(VLOOKUP(J10,StagingTRM!$B:$E,4,FALSE)=1,J10<>CustomerDashboard!$B$3),VLOOKUP(J10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J10=CustomerDashboard!$B$3,VLOOKUP(J10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AS$6:AS$140,0),1))","v":"Eugene Water & Electric Board"},{"$f":"IF(AND(VLOOKUP(N10,StagingTRM!$B:$E,4,FALSE)=0,N10<>CustomerDashboard!$B$3),VLOOKUP(N10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N10,StagingTRM!$B:$E,4,FALSE)=1,N10<>CustomerDashboard!$B$3),VLOOKUP(N10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.7268312237203591E-2},{"$f":"IF(N10=CustomerDashboard!$B$3,VLOOKUP(N10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AT$6:AT$140,0),1)","v":"Alder Mutual"},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.6847352043599526E-2},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.9463956560015347E-2},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.5831843102041229E-2},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.1426930050844496},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A10=\"\",\"\",IF(A10+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A10+1))","v":9},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AP$6:AP$140,0),1))","v":"Emerald PUD"},{"$f":"IF(AND(VLOOKUP(B11,StagingTRM!$B:$E,4,FALSE)=0,B11<>CustomerDashboard!$B$3),VLOOKUP(B11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B11,StagingTRM!$B:$E,4,FALSE)=1,B11<>CustomerDashboard!$B$3),VLOOKUP(B11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.7777302193038392E-2},{"$f":"IF(B11=CustomerDashboard!$B$3,VLOOKUP(B11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Emerald PUD"},{"$f":"IF(AND(VLOOKUP(F11,StagingTRM!$B:$E,4,FALSE)=0,F11<>CustomerDashboard!$B$3),VLOOKUP(F11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F11,StagingTRM!$B:$E,4,FALSE)=1,F11<>CustomerDashboard!$B$3),VLOOKUP(F11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.2981844879702709E-2},{"$f":"IF(F11=CustomerDashboard!$B$3,VLOOKUP(F11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AR$6:AR$140,0),1))","v":"U.S. Naval Base,  Bremerton"},{"$f":"IF(AND(VLOOKUP(J11,StagingTRM!$B:$E,4,FALSE)=0,J11<>CustomerDashboard!$B$3),VLOOKUP(J11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-9.3126061130930582E-2},{"$f":"IF(AND(VLOOKUP(J11,StagingTRM!$B:$E,4,FALSE)=1,J11<>CustomerDashboard!$B$3),VLOOKUP(J11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J11=CustomerDashboard!$B$3,VLOOKUP(J11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AS$6:AS$140,0),1))","v":"Pend Oreille County PUD  #1"},{"$f":"IF(AND(VLOOKUP(N11,StagingTRM!$B:$E,4,FALSE)=0,N11<>CustomerDashboard!$B$3),VLOOKUP(N11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N11,StagingTRM!$B:$E,4,FALSE)=1,N11<>CustomerDashboard!$B$3),VLOOKUP(N11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.7450060003299195E-2},{"$f":"IF(N11=CustomerDashboard!$B$3,VLOOKUP(N11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AT$6:AT$140,0),1)","v":"U.S. Naval Station, Everett (Jim Creek)"},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.7767999568323498E-2},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.9085421512973638E-2},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.9624388291210205E-2},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-2.2530861282685683E-2},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A11=\"\",\"\",IF(A11+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A11+1))","v":10},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AP$6:AP$140,0),1))","v":"Eugene Water & Electric Board"},{"$f":"IF(AND(VLOOKUP(B12,StagingTRM!$B:$E,4,FALSE)=0,B12<>CustomerDashboard!$B$3),VLOOKUP(B12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B12,StagingTRM!$B:$E,4,FALSE)=1,B12<>CustomerDashboard!$B$3),VLOOKUP(B12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.7268312237202494E-2},{"$f":"IF(B12=CustomerDashboard!$B$3,VLOOKUP(B12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Okanogan County PUD #1"},{"$f":"IF(AND(VLOOKUP(F12,StagingTRM!$B:$E,4,FALSE)=0,F12<>CustomerDashboard!$B$3),VLOOKUP(F12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F12,StagingTRM!$B:$E,4,FALSE)=1,F12<>CustomerDashboard!$B$3),VLOOKUP(F12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.2977910718083924E-2},{"$f":"IF(F12=CustomerDashboard!$B$3,VLOOKUP(F12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AR$6:AR$140,0),1))","v":"U.S. Naval Submarine Base, Bangor"},{"$f":"IF(AND(VLOOKUP(J12,StagingTRM!$B:$E,4,FALSE)=0,J12<>CustomerDashboard!$B$3),VLOOKUP(J12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.5610488108069673E-2},{"$f":"IF(AND(VLOOKUP(J12,StagingTRM!$B:$E,4,FALSE)=1,J12<>CustomerDashboard!$B$3),VLOOKUP(J12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J12=CustomerDashboard!$B$3,VLOOKUP(J12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AS$6:AS$140,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(N12,StagingTRM!$B:$E,4,FALSE)=0,N12<>CustomerDashboard!$B$3),VLOOKUP(N12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.306962939406661E-2},{"$f":"IF(AND(VLOOKUP(N12,StagingTRM!$B:$E,4,FALSE)=1,N12<>CustomerDashboard!$B$3),VLOOKUP(N12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N12=CustomerDashboard!$B$3,VLOOKUP(N12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AT$6:AT$140,0),1)","v":"Drain, City of"},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.117034779691637E-2},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.3703743230239807E-2},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.2042110967865156E-2},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.1139801728500438E-2},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A12=\"\",\"\",IF(A12+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A12+1))","v":11},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AP$6:AP$140,0),1))","v":"Pend Oreille County PUD  #1"},{"$f":"IF(AND(VLOOKUP(B13,StagingTRM!$B:$E,4,FALSE)=0,B13<>CustomerDashboard!$B$3),VLOOKUP(B13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B13,StagingTRM!$B:$E,4,FALSE)=1,B13<>CustomerDashboard!$B$3),VLOOKUP(B13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.7446225732683047E-2},{"$f":"IF(B13=CustomerDashboard!$B$3,VLOOKUP(B13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Eugene Water & Electric Board"},{"$f":"IF(AND(VLOOKUP(F13,StagingTRM!$B:$E,4,FALSE)=0,F13<>CustomerDashboard!$B$3),VLOOKUP(F13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F13,StagingTRM!$B:$E,4,FALSE)=1,F13<>CustomerDashboard!$B$3),VLOOKUP(F13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.2616635131363646E-2},{"$f":"IF(F13=CustomerDashboard!$B$3,VLOOKUP(F13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AR$6:AR$140,0),1))","v":"Lost River Elec Coop"},{"$f":"IF(AND(VLOOKUP(J13,StagingTRM!$B:$E,4,FALSE)=0,J13<>CustomerDashboard!$B$3),VLOOKUP(J13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-5.952609969755538E-2},{"$f":"IF(AND(VLOOKUP(J13,StagingTRM!$B:$E,4,FALSE)=1,J13<>CustomerDashboard!$B$3),VLOOKUP(J13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J13=CustomerDashboard!$B$3,VLOOKUP(J13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AS$6:AS$140,0),1))","v":"Port of Seattle - SETAC In'tl. Airport"},{"$f":"IF(AND(VLOOKUP(N13,StagingTRM!$B:$E,4,FALSE)=0,N13<>CustomerDashboard!$B$3),VLOOKUP(N13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.7566316607518093E-2},{"$f":"IF(AND(VLOOKUP(N13,StagingTRM!$B:$E,4,FALSE)=1,N13<>CustomerDashboard!$B$3),VLOOKUP(N13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N13=CustomerDashboard!$B$3,VLOOKUP(N13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AT$6:AT$140,0),1)","v":"Troy, City of"},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.6214361561377589E-2},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.3470157296747625E-2},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.2149484991993127E-2},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.6172617102915786E-2},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A13=\"\",\"\",IF(A13+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A13+1))","v":12},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AP$6:AP$140,0),1))","v":"Wells Rural Elec Coop"},{"$f":"IF(AND(VLOOKUP(B14,StagingTRM!$B:$E,4,FALSE)=0,B14<>CustomerDashboard!$B$3),VLOOKUP(B14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.585820699151645E-2},{"$f":"IF(AND(VLOOKUP(B14,StagingTRM!$B:$E,4,FALSE)=1,B14<>CustomerDashboard!$B$3),VLOOKUP(B14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B14=CustomerDashboard!$B$3,VLOOKUP(B14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Seattle City Light"},{"$f":"IF(AND(VLOOKUP(F14,StagingTRM!$B:$E,4,FALSE)=0,F14<>CustomerDashboard!$B$3),VLOOKUP(F14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F14,StagingTRM!$B:$E,4,FALSE)=1,F14<>CustomerDashboard!$B$3),VLOOKUP(F14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-5.6676521294459735E-2},{"$f":"IF(F14=CustomerDashboard!$B$3,VLOOKUP(F14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AR$6:AR$140,0),1))","v":"Wells Rural Elec Coop"},{"$f":"IF(AND(VLOOKUP(J14,StagingTRM!$B:$E,4,FALSE)=0,J14<>CustomerDashboard!$B$3),VLOOKUP(J14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-5.5481067927641195E-2},{"$f":"IF(AND(VLOOKUP(J14,StagingTRM!$B:$E,4,FALSE)=1,J14<>CustomerDashboard!$B$3),VLOOKUP(J14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J14=CustomerDashboard!$B$3,VLOOKUP(J14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AS$6:AS$140,0),1))","v":"Lewis County PUD #1"},{"$f":"IF(AND(VLOOKUP(N14,StagingTRM!$B:$E,4,FALSE)=0,N14<>CustomerDashboard!$B$3),VLOOKUP(N14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N14,StagingTRM!$B:$E,4,FALSE)=1,N14<>CustomerDashboard!$B$3),VLOOKUP(N14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.6595175068161844E-2},{"$f":"IF(N14=CustomerDashboard!$B$3,VLOOKUP(N14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AT$6:AT$140,0),1)","v":"Coulee Dam, City of"},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.0091052390482229E-2},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.4099290577294609E-2},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.3759141487067856E-2},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.3024048259736093E-2},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A14=\"\",\"\",IF(A14+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A14+1))","v":13},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AP$6:AP$140,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(B15,StagingTRM!$B:$E,4,FALSE)=0,B15<>CustomerDashboard!$B$3),VLOOKUP(B15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.3069629394065583E-2},{"$f":"IF(AND(VLOOKUP(B15,StagingTRM!$B:$E,4,FALSE)=1,B15<>CustomerDashboard!$B$3),VLOOKUP(B15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B15=CustomerDashboard!$B$3,VLOOKUP(B15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Pend Oreille County PUD  #1"},{"$f":"IF(AND(VLOOKUP(F15,StagingTRM!$B:$E,4,FALSE)=0,F15<>CustomerDashboard!$B$3),VLOOKUP(F15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F15,StagingTRM!$B:$E,4,FALSE)=1,F15<>CustomerDashboard!$B$3),VLOOKUP(F15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-5.556910560872886E-2},{"$f":"IF(F15=CustomerDashboard!$B$3,VLOOKUP(F15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AR$6:AR$140,0),1))","v":"McCleary, City of"},{"$f":"IF(AND(VLOOKUP(J15,StagingTRM!$B:$E,4,FALSE)=0,J15<>CustomerDashboard!$B$3),VLOOKUP(J15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-5.4519503115690725E-2},{"$f":"IF(AND(VLOOKUP(J15,StagingTRM!$B:$E,4,FALSE)=1,J15<>CustomerDashboard!$B$3),VLOOKUP(J15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J15=CustomerDashboard!$B$3,VLOOKUP(J15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AS$6:AS$140,0),1))","v":"Emerald PUD"},{"$f":"IF(AND(VLOOKUP(N15,StagingTRM!$B:$E,4,FALSE)=0,N15<>CustomerDashboard!$B$3),VLOOKUP(N15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N15,StagingTRM!$B:$E,4,FALSE)=1,N15<>CustomerDashboard!$B$3),VLOOKUP(N15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.1320349496843424E-2},{"$f":"IF(N15=CustomerDashboard!$B$3,VLOOKUP(N15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AT$6:AT$140,0),1)","v":"Energy Northwest"},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.763060527240789E-2},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.4780608955499498E-2},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.079792489596196E-2},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.7630605272406916E-2},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A24=\"\",\"\",IF(A24+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A24+1))","v":23},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A25,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A25,'Effective Rates'!AP$6:AP$140,0),1))","v":"Raft River Elec Coop"},{"$f":"IF(AND(VLOOKUP(B25,StagingTRM!$B:$E,4,FALSE)=0,B25<>CustomerDashboard!$B$3),VLOOKUP(B25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.3270501123703688E-2},{"$f":"IF(AND(VLOOKUP(B25,StagingTRM!$B:$E,4,FALSE)=1,B25<>CustomerDashboard!$B$3),VLOOKUP(B25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B25=CustomerDashboard!$B$3,VLOOKUP(B25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A25,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A25,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Kalispel Tribe Utility"},{"$f":"IF(AND(VLOOKUP(F25,StagingTRM!$B:$E,4,FALSE)=0,F25<>CustomerDashboard!$B$3),VLOOKUP(F25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.771024839019391E-2},{"$f":"IF(AND(VLOOKUP(F25,StagingTRM!$B:$E,4,FALSE)=1,F25<>CustomerDashboard!$B$3),VLOOKUP(F25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F25=CustomerDashboard!$B$3,VLOOKUP(F25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A25,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A25,'Effective Rates'!AR$6:AR$140,0),1))","v":"Umpqua Indian Utility Cooperative"},{"$f":"IF(AND(VLOOKUP(J25,StagingTRM!$B:$E,4,FALSE)=0,J25<>CustomerDashboard!$B$3),VLOOKUP(J25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.2537147461764035E-2},{"$f":"IF(AND(VLOOKUP(J25,StagingTRM!$B:$E,4,FALSE)=1,J25<>CustomerDashboard!$B$3),VLOOKUP(J25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J25=CustomerDashboard!$B$3,VLOOKUP(J25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A25,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A25,'Effective Rates'!AS$6:AS$140,0),1))","v":"Flathead Elec Coop"},{"$f":"IF(AND(VLOOKUP(N25,StagingTRM!$B:$E,4,FALSE)=0,N25<>CustomerDashboard!$B$3),VLOOKUP(N25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.5950627949056643E-3},{"$f":"IF(AND(VLOOKUP(N25,StagingTRM!$B:$E,4,FALSE)=1,N25<>CustomerDashboard!$B$3),VLOOKUP(N25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N25=CustomerDashboard!$B$3,VLOOKUP(N25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A25,'Effective Rates'!AT$6:AT$140,0),1)","v":"Sumas, Town of"},{"$f":"IF(AND(VLOOKUP($R25,StagingTRM!$B:$E,4,FALSE)=0,$R25<>CustomerDashboard!$B$3),VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.7261488914451583E-2},{"$f":"IF(AND(VLOOKUP($R25,StagingTRM!$B:$E,4,FALSE)=0,$R25<>CustomerDashboard!$B$3),VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.8661433930511654E-2},{"$f":"IF(AND(VLOOKUP($R25,StagingTRM!$B:$E,4,FALSE)=0,$R25<>CustomerDashboard!$B$3),VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.0082097947974121E-2},{"$f":"IF(AND(VLOOKUP($R25,StagingTRM!$B:$E,4,FALSE)=0,$R25<>CustomerDashboard!$B$3),VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.5203683936945057E-2},{"$f":"IF(AND(VLOOKUP($R25,StagingTRM!$B:$E,4,FALSE)=1,$R25<>CustomerDashboard!$B$3),VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R25,StagingTRM!$B:$E,4,FALSE)=1,$R25<>CustomerDashboard!$B$3),VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R25,StagingTRM!$B:$E,4,FALSE)=1,$R25<>CustomerDashboard!$B$3),VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R25,StagingTRM!$B:$E,4,FALSE)=1,$R25<>CustomerDashboard!$B$3),VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R25=CustomerDashboard!$B$3,VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R25=CustomerDashboard!$B$3,VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R25=CustomerDashboard!$B$3,VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R25=CustomerDashboard!$B$3,VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A35=\"\",\"\",IF(A35+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A35+1))","v":34},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AP$6:AP$140,0),1))","v":"Surprise Valley Elec Coop"},{"$f":"IF(AND(VLOOKUP(B36,StagingTRM!$B:$E,4,FALSE)=0,B36<>CustomerDashboard!$B$3),VLOOKUP(B36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.729439763628017E-3},{"$f":"IF(AND(VLOOKUP(B36,StagingTRM!$B:$E,4,FALSE)=1,B36<>CustomerDashboard!$B$3),VLOOKUP(B36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B36=CustomerDashboard!$B$3,VLOOKUP(B36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Lakeview L & P (WA)"},{"$f":"IF(AND(VLOOKUP(F36,StagingTRM!$B:$E,4,FALSE)=0,F36<>CustomerDashboard!$B$3),VLOOKUP(F36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.577464997533337E-3},{"$f":"IF(AND(VLOOKUP(F36,StagingTRM!$B:$E,4,FALSE)=1,F36<>CustomerDashboard!$B$3),VLOOKUP(F36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F36=CustomerDashboard!$B$3,VLOOKUP(F36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AR$6:AR$140,0),1))","v":"Emerald PUD"},{"$f":"IF(AND(VLOOKUP(J36,StagingTRM!$B:$E,4,FALSE)=0,J36<>CustomerDashboard!$B$3),VLOOKUP(J36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(J36,StagingTRM!$B:$E,4,FALSE)=1,J36<>CustomerDashboard!$B$3),VLOOKUP(J36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.4672395375932642E-3},{"$f":"IF(J36=CustomerDashboard!$B$3,VLOOKUP(J36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AS$6:AS$140,0),1))","v":"Consolidated Irrigation District #19"},{"$f":"IF(AND(VLOOKUP(N36,StagingTRM!$B:$E,4,FALSE)=0,N36<>CustomerDashboard!$B$3),VLOOKUP(N36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.0923481047799584E-2},{"$f":"IF(AND(VLOOKUP(N36,StagingTRM!$B:$E,4,FALSE)=1,N36<>CustomerDashboard!$B$3),VLOOKUP(N36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N36=CustomerDashboard!$B$3,VLOOKUP(N36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AT$6:AT$140,0),1)","v":"Weiser, City of"},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=0,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.8408502717040053E-2},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=0,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.4878902093034056E-2},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=0,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.10528144485675137},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=0,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.0071204444843452E-2},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=1,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=1,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=1,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=1,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R36=CustomerDashboard!$B$3,VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R36=CustomerDashboard!$B$3,VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R36=CustomerDashboard!$B$3,VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R36=CustomerDashboard!$B$3,VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A59=\"\",\"\",IF(A59+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A59+1))","v":58},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AP$6:AP$140,0),1))","v":"Milton, Town of"},{"$f":"IF(AND(VLOOKUP(B60,StagingTRM!$B:$E,4,FALSE)=0,B60<>CustomerDashboard!$B$3),VLOOKUP(B60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.2305324974972273E-2},{"$f":"IF(AND(VLOOKUP(B60,StagingTRM!$B:$E,4,FALSE)=1,B60<>CustomerDashboard!$B$3),VLOOKUP(B60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B60=CustomerDashboard!$B$3,VLOOKUP(B60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Vigilante Elec Coop"},{"$f":"IF(AND(VLOOKUP(F60,StagingTRM!$B:$E,4,FALSE)=0,F60<>CustomerDashboard!$B$3),VLOOKUP(F60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.703533301104483E-2},{"$f":"IF(AND(VLOOKUP(F60,StagingTRM!$B:$E,4,FALSE)=1,F60<>CustomerDashboard!$B$3),VLOOKUP(F60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F60=CustomerDashboard!$B$3,VLOOKUP(F60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AR$6:AR$140,0),1))","v":"Seattle City Light"},{"$f":"IF(AND(VLOOKUP(J60,StagingTRM!$B:$E,4,FALSE)=0,J60<>CustomerDashboard!$B$3),VLOOKUP(J60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(J60,StagingTRM!$B:$E,4,FALSE)=1,J60<>CustomerDashboard!$B$3),VLOOKUP(J60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.830186901054298E-2},{"$f":"IF(J60=CustomerDashboard!$B$3,VLOOKUP(J60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AS$6:AS$140,0),1))","v":"Vera Irrigation District"},{"$f":"IF(AND(VLOOKUP(N60,StagingTRM!$B:$E,4,FALSE)=0,N60<>CustomerDashboard!$B$3),VLOOKUP(N60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.7201089957275059E-2},{"$f":"IF(AND(VLOOKUP(N60,StagingTRM!$B:$E,4,FALSE)=1,N60<>CustomerDashboard!$B$3),VLOOKUP(N60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N60=CustomerDashboard!$B$3,VLOOKUP(N60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AT$6:AT$140,0),1)","v":"Cheney, City of"},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=0,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.3275124053466552E-2},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=0,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-9.6375842746723739E-4},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=0,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.0415962070893172E-3},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=0,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.3271357719023857E-2},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=1,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=1,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=1,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=1,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R60=CustomerDashboard!$B$3,VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R60=CustomerDashboard!$B$3,VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R60=CustomerDashboard!$B$3,VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R60=CustomerDashboard!$B$3,VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A69=\"\",\"\",IF(A69+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A69+1))","v":68},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A70,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A70,'Effective Rates'!AP$6:AP$140,0),1))","v":"Ravalli County Elec Coop"},{"$f":"IF(AND(VLOOKUP(B70,StagingTRM!$B:$E,4,FALSE)=0,B70<>CustomerDashboard!$B$3),VLOOKUP(B70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.319552631502948E-2},{"$f":"IF(AND(VLOOKUP(B70,StagingTRM!$B:$E,4,FALSE)=1,B70<>CustomerDashboard!$B$3),VLOOKUP(B70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B70=CustomerDashboard!$B$3,VLOOKUP(B70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A70,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A70,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Skamania County PUD #1"},{"$f":"IF(AND(VLOOKUP(F70,StagingTRM!$B:$E,4,FALSE)=0,F70<>CustomerDashboard!$B$3),VLOOKUP(F70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.244311911242944E-2},{"$f":"IF(AND(VLOOKUP(F70,StagingTRM!$B:$E,4,FALSE)=1,F70<>CustomerDashboard!$B$3),VLOOKUP(F70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F70=CustomerDashboard!$B$3,VLOOKUP(F70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A70,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A70,'Effective Rates'!AR$6:AR$140,0),1))","v":"Oregon Trail Coop"},{"$f":"IF(AND(VLOOKUP(J70,StagingTRM!$B:$E,4,FALSE)=0,J70<>CustomerDashboard!$B$3),VLOOKUP(J70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.6927025192554412E-2},{"$f":"IF(AND(VLOOKUP(J70,StagingTRM!$B:$E,4,FALSE)=1,J70<>CustomerDashboard!$B$3),VLOOKUP(J70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J70=CustomerDashboard!$B$3,VLOOKUP(J70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A70,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A70,'Effective Rates'!AS$6:AS$140,0),1))","v":"Benton REA"},{"$f":"IF(AND(VLOOKUP(N70,StagingTRM!$B:$E,4,FALSE)=0,N70<>CustomerDashboard!$B$3),VLOOKUP(N70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.5897052031445238E-2},{"$f":"IF(AND(VLOOKUP(N70,StagingTRM!$B:$E,4,FALSE)=1,N70<>CustomerDashboard!$B$3),VLOOKUP(N70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N70=CustomerDashboard!$B$3,VLOOKUP(N70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A70,'Effective Rates'!AT$6:AT$140,0),1)","v":"Ashland, City of"},{"$f":"IF(AND(VLOOKUP($R70,StagingTRM!$B:$E,4,FALSE)=0,$R70<>CustomerDashboard!$B$3),VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.8474677995399386E-2},{"$f":"IF(AND(VLOOKUP($R70,StagingTRM!$B:$E,4,FALSE)=0,$R70<>CustomerDashboard!$B$3),VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.3502603879100862E-2},{"$f":"IF(AND(VLOOKUP($R70,StagingTRM!$B:$E,4,FALSE)=0,$R70<>CustomerDashboard!$B$3),VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.11864678363164428},{"$f":"IF(AND(VLOOKUP($R70,StagingTRM!$B:$E,4,FALSE)=0,$R70<>CustomerDashboard!$B$3),VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.8471069454750816E-2},{"$f":"IF(AND(VLOOKUP($R70,StagingTRM!$B:$E,4,FALSE)=1,$R70<>CustomerDashboard!$B$3),VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R70,StagingTRM!$B:$E,4,FALSE)=1,$R70<>CustomerDashboard!$B$3),VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R70,StagingTRM!$B:$E,4,FALSE)=1,$R70<>CustomerDashboard!$B$3),VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R70,StagingTRM!$B:$E,4,FALSE)=1,$R70<>CustomerDashboard!$B$3),VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R70=CustomerDashboard!$B$3,VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R70=CustomerDashboard!$B$3,VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R70=CustomerDashboard!$B$3,VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R70=CustomerDashboard!$B$3,VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A94=\"\",\"\",IF(A94+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A94+1))","v":93},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A95,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A95,'Effective Rates'!AP$6:AP$140,0),1))","v":"Forest Grove, City of"},{"$f":"IF(AND(VLOOKUP(B95,StagingTRM!$B:$E,4,FALSE)=0,B95<>CustomerDashboard!$B$3),VLOOKUP(B95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.7296032145012624E-2},{"$f":"IF(AND(VLOOKUP(B95,StagingTRM!$B:$E,4,FALSE)=1,B95<>CustomerDashboard!$B$3),VLOOKUP(B95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B95=CustomerDashboard!$B$3,VLOOKUP(B95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A95,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A95,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Mason County PUD #1"},{"$f":"IF(AND(VLOOKUP(F95,StagingTRM!$B:$E,4,FALSE)=0,F95<>CustomerDashboard!$B$3),VLOOKUP(F95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.5123194811808175E-2},{"$f":"IF(AND(VLOOKUP(F95,StagingTRM!$B:$E,4,FALSE)=1,F95<>CustomerDashboard!$B$3),VLOOKUP(F95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F95=CustomerDashboard!$B$3,VLOOKUP(F95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A95,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A95,'Effective Rates'!AR$6:AR$140,0),1))","v":"Northern Lights"},{"$f":"IF(AND(VLOOKUP(J95,StagingTRM!$B:$E,4,FALSE)=0,J95<>CustomerDashboard!$B$3),VLOOKUP(J95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.3434789971544642E-2},{"$f":"IF(AND(VLOOKUP(J95,StagingTRM!$B:$E,4,FALSE)=1,J95<>CustomerDashboard!$B$3),VLOOKUP(J95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J95=CustomerDashboard!$B$3,VLOOKUP(J95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A95,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A95,'Effective Rates'!AS$6:AS$140,0),1))","v":"Sumas, Town of"},{"$f":"IF(AND(VLOOKUP(N95,StagingTRM!$B:$E,4,FALSE)=0,N95<>CustomerDashboard!$B$3),VLOOKUP(N95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.5203683936945057E-2},{"$f":"IF(AND(VLOOKUP(N95,StagingTRM!$B:$E,4,FALSE)=1,N95<>CustomerDashboard!$B$3),VLOOKUP(N95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N95=CustomerDashboard!$B$3,VLOOKUP(N95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A95,'Effective Rates'!AT$6:AT$140,0),1)","v":"Klickitat County PUD #1"},{"$f":"IF(AND(VLOOKUP($R95,StagingTRM!$B:$E,4,FALSE)=0,$R95<>CustomerDashboard!$B$3),VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.3918284151439888E-2},{"$f":"IF(AND(VLOOKUP($R95,StagingTRM!$B:$E,4,FALSE)=0,$R95<>CustomerDashboard!$B$3),VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.4545084041877616E-3},{"$f":"IF(AND(VLOOKUP($R95,StagingTRM!$B:$E,4,FALSE)=0,$R95<>CustomerDashboard!$B$3),VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-2.5342209645487796E-2},{"$f":"IF(AND(VLOOKUP($R95,StagingTRM!$B:$E,4,FALSE)=0,$R95<>CustomerDashboard!$B$3),VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.199291595435912E-2},{"$f":"IF(AND(VLOOKUP($R95,StagingTRM!$B:$E,4,FALSE)=1,$R95<>CustomerDashboard!$B$3),VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R95,StagingTRM!$B:$E,4,FALSE)=1,$R95<>CustomerDashboard!$B$3),VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R95,StagingTRM!$B:$E,4,FALSE)=1,$R95<>CustomerDashboard!$B$3),VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R95,StagingTRM!$B:$E,4,FALSE)=1,$R95<>CustomerDashboard!$B$3),VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R95=CustomerDashboard!$B$3,VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R95=CustomerDashboard!$B$3,VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R95=CustomerDashboard!$B$3,VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R95=CustomerDashboard!$B$3,VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A102=\"\",\"\",IF(A102+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A102+1))","v":101},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A103,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A103,'Effective Rates'!AP$6:AP$140,0),1))","v":"Coulee Dam, City of"},{"$f":"IF(AND(VLOOKUP(B103,StagingTRM!$B:$E,4,FALSE)=0,B103<>CustomerDashboard!$B$3),VLOOKUP(B103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.0091052390482229E-2},{"$f":"IF(AND(VLOOKUP(B103,StagingTRM!$B:$E,4,FALSE)=1,B103<>CustomerDashboard!$B$3),VLOOKUP(B103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B103=CustomerDashboard!$B$3,VLOOKUP(B103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A103,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A103,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Ferry County PUD #1"},{"$f":"IF(AND(VLOOKUP(F103,StagingTRM!$B:$E,4,FALSE)=0,F103<>CustomerDashboard!$B$3),VLOOKUP(F103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.3137505760800612E-2},{"$f":"IF(AND(VLOOKUP(F103,StagingTRM!$B:$E,4,FALSE)=1,F103<>CustomerDashboard!$B$3),VLOOKUP(F103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F103=CustomerDashboard!$B$3,VLOOKUP(F103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A103,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A103,'Effective Rates'!AR$6:AR$140,0),1))","v":"Columbia Basin Elec Coop"},{"$f":"IF(AND(VLOOKUP(J103,StagingTRM!$B:$E,4,FALSE)=0,J103<>CustomerDashboard!$B$3),VLOOKUP(J103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.9220819325459967E-2},{"$f":"IF(AND(VLOOKUP(J103,StagingTRM!$B:$E,4,FALSE)=1,J103<>CustomerDashboard!$B$3),VLOOKUP(J103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J103=CustomerDashboard!$B$3,VLOOKUP(J103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A103,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A103,'Effective Rates'!AS$6:AS$140,0),1))","v":"Salmon River Elec Coop"},{"$f":"IF(AND(VLOOKUP(N103,StagingTRM!$B:$E,4,FALSE)=0,N103<>CustomerDashboard!$B$3),VLOOKUP(N103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.1220591443181486E-2},{"$f":"IF(AND(VLOOKUP(N103,StagingTRM!$B:$E,4,FALSE)=1,N103<>CustomerDashboard!$B$3),VLOOKUP(N103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N103=CustomerDashboard!$B$3,VLOOKUP(N103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A103,'Effective Rates'!AT$6:AT$140,0),1)","v":"Lewis County PUD #1"},{"$f":"IF(AND(VLOOKUP($R103,StagingTRM!$B:$E,4,FALSE)=0,$R103<>CustomerDashboard!$B$3),VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R103,StagingTRM!$B:$E,4,FALSE)=0,$R103<>CustomerDashboard!$B$3),VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R103,StagingTRM!$B:$E,4,FALSE)=0,$R103<>CustomerDashboard!$B$3),VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R103,StagingTRM!$B:$E,4,FALSE)=0,$R103<>CustomerDashboard!$B$3),VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R103,StagingTRM!$B:$E,4,FALSE)=1,$R103<>CustomerDashboard!$B$3),VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.9030360154542479E-2},{"$f":"IF(AND(VLOOKUP($R103,StagingTRM!$B:$E,4,FALSE)=1,$R103<>CustomerDashboard!$B$3),VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.3880937243958061E-2},{"$f":"IF(AND(VLOOKUP($R103,StagingTRM!$B:$E,4,FALSE)=1,$R103<>CustomerDashboard!$B$3),VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.5863402160797014E-3},{"$f":"IF(AND(VLOOKUP($R103,StagingTRM!$B:$E,4,FALSE)=1,$R103<>CustomerDashboard!$B$3),VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.6595175068161844E-2},{"$f":"IF($R103=CustomerDashboard!$B$3,VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R103=CustomerDashboard!$B$3,VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R103=CustomerDashboard!$B$3,VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R103=CustomerDashboard!$B$3,VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A129=\"\",\"\",IF(A129+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A129+1))","v":128},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A130,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A130,'Effective Rates'!AP$6:AP$140,0),1))","v":"Kittitas County PUD #1"},{"$f":"IF(AND(VLOOKUP(B130,StagingTRM!$B:$E,4,FALSE)=0,B130<>CustomerDashboard!$B$3),VLOOKUP(B130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.10173208928022173},{"$f":"IF(AND(VLOOKUP(B130,StagingTRM!$B:$E,4,FALSE)=1,B130<>CustomerDashboard!$B$3),VLOOKUP(B130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B130=CustomerDashboard!$B$3,VLOOKUP(B130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A130,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A130,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Eatonville, City of"},{"$f":"IF(AND(VLOOKUP(F130,StagingTRM!$B:$E,4,FALSE)=0,F130<>CustomerDashboard!$B$3),VLOOKUP(F130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.3412393072527499E-2},{"$f":"IF(AND(VLOOKUP(F130,StagingTRM!$B:$E,4,FALSE)=1,F130<>CustomerDashboard!$B$3),VLOOKUP(F130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F130=CustomerDashboard!$B$3,VLOOKUP(F130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A130,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A130,'Effective Rates'!AR$6:AR$140,0),1))","v":"Declo, City of"},{"$f":"IF(AND(VLOOKUP(J130,StagingTRM!$B:$E,4,FALSE)=0,J130<>CustomerDashboard!$B$3),VLOOKUP(J130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.13055884238577181},{"$f":"IF(AND(VLOOKUP(J130,StagingTRM!$B:$E,4,FALSE)=1,J130<>CustomerDashboard!$B$3),VLOOKUP(J130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J130=CustomerDashboard!$B$3,VLOOKUP(J130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A130,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A130,'Effective Rates'!AS$6:AS$140,0),1))","v":"East End Mutual Electric"},{"$f":"IF(AND(VLOOKUP(N130,StagingTRM!$B:$E,4,FALSE)=0,N130<>CustomerDashboard!$B$3),VLOOKUP(N130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.13890895367372122},{"$f":"IF(AND(VLOOKUP(N130,StagingTRM!$B:$E,4,FALSE)=1,N130<>CustomerDashboard!$B$3),VLOOKUP(N130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N130=CustomerDashboard!$B$3,VLOOKUP(N130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A130,'Effective Rates'!AT$6:AT$140,0),1)","v":"Tacoma Public Utilities"},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=0,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=0,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=0,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=0,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=1,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.9278036815485906E-2},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=1,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.4058649849041124E-2},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=1,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.5344895495921362E-3},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=1,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.927803681548703E-2},{"$f":"IF($R130=CustomerDashboard!$B$3,VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R130=CustomerDashboard!$B$3,VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R130=CustomerDashboard!$B$3,VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R130=CustomerDashboard!$B$3,VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A136=\"\",\"\",IF(A136+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A136+1))","v":""}]
[{"$f":"+IF(A148=\"\",\"\",IF(A148+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A148+1))","v":""}]
[{"$f":"+IF(A170=\"\",\"\",IF(A170+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A170+1))","v":""}]
[{"$f":"+IF(A183=\"\",\"\",IF(A183+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A183+1))","v":""}]
[{"$f":"+IF(A204=\"\",\"\",IF(A204+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A204+1))","v":""}]
[{"$f":"+IF(A218=\"\",\"\",IF(A218+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A218+1))","v":""}]
[{"$f":"+IF(A237=\"\",\"\",IF(A237+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A237+1))","v":""}]
[{"$f":"+IF(A255=\"\",\"\",IF(A255+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A255+1))","v":""}]
[{"$f":"+IF(A263=\"\",\"\",IF(A263+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A263+1))","v":""}]
[{"$f":"+IF(A264=\"\",\"\",IF(A264+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A264+1))","v":""}]
[{"$f":"+IF(A265=\"\",\"\",IF(A265+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A265+1))","v":""}]

{"sheet":"Chart Data (MWh)","index":40,"n_rows":143,"n_cols":30,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Demand and PLVS","<--- Select PLVS Option, where \"Demand Only\" indicates no PLVS rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Following",null,null,null,"Block",null,null,null,{"$f":"CustomerDashboard!$B$3","v":"Benton County PUD #1"}]
[null,{"$f":"+'Effective Rates'!AL5&\" with PLVS option of: \"&$A$1","v":"Alternative 1 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Benton County PUD #1"},{"$f":"+'Effective Rates'!AM5&\" with PLVS option of: \"&$A$1","v":"Alternative 2 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Benton County PUD #1"},{"$f":"+'Effective Rates'!AN5&\" with PLVS option of: \"&$A$1","v":"Alternative 3 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Benton County PUD #1"},{"$f":"+'Effective Rates'!AO5&\" with PLVS option of: \"&$A$1","v":"Alternative 4 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Benton County PUD #1"},null,{"$f":"+B2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+F2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},{"$f":"+J2","v":"Alternative 3 with PLVS option of: Demand and PLVS"},{"$f":"+N2","v":"Alternative 4 with PLVS option of: Demand and PLVS"},{"$f":"+S2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+T2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},"Alternative 3 with PLVS option of: Demand and PLVS","Alternative 4 with PLVS option of: Demand and PLVS",{"$f":"+W2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+X2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},"Alternative 3 with PLVS option of: Demand and PLVS","Alternative 4 with PLVS option of: Demand and PLVS"]
[1,{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AP$6:AP$140,0),1))","v":"Franklin County PUD #1"},{"$f":"IF(AND(VLOOKUP(B3,StagingTRM!$B:$E,4,FALSE)=0,B3<>CustomerDashboard!$B$3),VLOOKUP(B3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B3,StagingTRM!$B:$E,4,FALSE)=1,B3<>CustomerDashboard!$B$3),VLOOKUP(B3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.462829254392179},{"$f":"IF(B3=CustomerDashboard!$B$3,VLOOKUP(B3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Franklin County PUD #1"},{"$f":"IF(AND(VLOOKUP(F3,StagingTRM!$B:$E,4,FALSE)=0,F3<>CustomerDashboard!$B$3),VLOOKUP(F3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F3,StagingTRM!$B:$E,4,FALSE)=1,F3<>CustomerDashboard!$B$3),VLOOKUP(F3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.264549212960194},{"$f":"IF(F3=CustomerDashboard!$B$3,VLOOKUP(F3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AR$6:AR$140,0),1))","v":"Harney Elec Coop"},{"$f":"IF(AND(VLOOKUP(J3,StagingTRM!$B:$E,4,FALSE)=0,J3<>CustomerDashboard!$B$3),VLOOKUP(J3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":14.13968208400979},{"$f":"IF(AND(VLOOKUP(J3,StagingTRM!$B:$E,4,FALSE)=1,J3<>CustomerDashboard!$B$3),VLOOKUP(J3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J3=CustomerDashboard!$B$3,VLOOKUP(J3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AS$6:AS$140,0),1))","v":"Franklin County PUD #1"},{"$f":"IF(AND(VLOOKUP(N3,StagingTRM!$B:$E,4,FALSE)=0,N3<>CustomerDashboard!$B$3),VLOOKUP(N3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N3,StagingTRM!$B:$E,4,FALSE)=1,N3<>CustomerDashboard!$B$3),VLOOKUP(N3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.46282925439214},{"$f":"IF(N3=CustomerDashboard!$B$3,VLOOKUP(N3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AT$6:AT$140,0),1)","v":"Minidoka, City of"},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.154384273388665},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.603838781901523},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.665833518262581},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.154384273388622},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A3=\"\",\"\",IF(A3+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A3+1))","v":2},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AP$6:AP$140,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(B4,StagingTRM!$B:$E,4,FALSE)=0,B4<>CustomerDashboard!$B$3),VLOOKUP(B4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B4,StagingTRM!$B:$E,4,FALSE)=1,B4<>CustomerDashboard!$B$3),VLOOKUP(B4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.785738262929005},{"$f":"IF(B4=CustomerDashboard!$B$3,VLOOKUP(B4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(F4,StagingTRM!$B:$E,4,FALSE)=0,F4<>CustomerDashboard!$B$3),VLOOKUP(F4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F4,StagingTRM!$B:$E,4,FALSE)=1,F4<>CustomerDashboard!$B$3),VLOOKUP(F4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.587458221497016},{"$f":"IF(F4=CustomerDashboard!$B$3,VLOOKUP(F4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AR$6:AR$140,0),1))","v":"Columbia REA"},{"$f":"IF(AND(VLOOKUP(J4,StagingTRM!$B:$E,4,FALSE)=0,J4<>CustomerDashboard!$B$3),VLOOKUP(J4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":15.713413926941987},{"$f":"IF(AND(VLOOKUP(J4,StagingTRM!$B:$E,4,FALSE)=1,J4<>CustomerDashboard!$B$3),VLOOKUP(J4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J4=CustomerDashboard!$B$3,VLOOKUP(J4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AS$6:AS$140,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(N4,StagingTRM!$B:$E,4,FALSE)=0,N4<>CustomerDashboard!$B$3),VLOOKUP(N4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N4,StagingTRM!$B:$E,4,FALSE)=1,N4<>CustomerDashboard!$B$3),VLOOKUP(N4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.785738262928966},{"$f":"IF(N4=CustomerDashboard!$B$3,VLOOKUP(N4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AT$6:AT$140,0),1)","v":"Consolidated Irrigation District #19"},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.973844880995031},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.225293022002489},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.371920989574569},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.230650344228685},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A4=\"\",\"\",IF(A4+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A4+1))","v":3},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AP$6:AP$140,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(B5,StagingTRM!$B:$E,4,FALSE)=0,B5<>CustomerDashboard!$B$3),VLOOKUP(B5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B5,StagingTRM!$B:$E,4,FALSE)=1,B5<>CustomerDashboard!$B$3),VLOOKUP(B5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.838291556690312},{"$f":"IF(B5=CustomerDashboard!$B$3,VLOOKUP(B5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(F5,StagingTRM!$B:$E,4,FALSE)=0,F5<>CustomerDashboard!$B$3),VLOOKUP(F5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F5,StagingTRM!$B:$E,4,FALSE)=1,F5<>CustomerDashboard!$B$3),VLOOKUP(F5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.640013744503751},{"$f":"IF(F5=CustomerDashboard!$B$3,VLOOKUP(F5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AR$6:AR$140,0),1))","v":"Flathead Elec Coop"},{"$f":"IF(AND(VLOOKUP(J5,StagingTRM!$B:$E,4,FALSE)=0,J5<>CustomerDashboard!$B$3),VLOOKUP(J5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":23.524142340306945},{"$f":"IF(AND(VLOOKUP(J5,StagingTRM!$B:$E,4,FALSE)=1,J5<>CustomerDashboard!$B$3),VLOOKUP(J5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J5=CustomerDashboard!$B$3,VLOOKUP(J5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AS$6:AS$140,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(N5,StagingTRM!$B:$E,4,FALSE)=0,N5<>CustomerDashboard!$B$3),VLOOKUP(N5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N5,StagingTRM!$B:$E,4,FALSE)=1,N5<>CustomerDashboard!$B$3),VLOOKUP(N5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.838254866427427},{"$f":"IF(N5=CustomerDashboard!$B$3,VLOOKUP(N5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AT$6:AT$140,0),1)","v":"Declo, City of"},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.170325665954209},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.845665210080483},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":42.379748036123999},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.180670362454677},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A5=\"\",\"\",IF(A5+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A5+1))","v":4},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AP$6:AP$140,0),1))","v":"Tacoma Public Utilities"},{"$f":"IF(AND(VLOOKUP(B6,StagingTRM!$B:$E,4,FALSE)=0,B6<>CustomerDashboard!$B$3),VLOOKUP(B6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B6,StagingTRM!$B:$E,4,FALSE)=1,B6<>CustomerDashboard!$B$3),VLOOKUP(B6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.951694010752512},{"$f":"IF(B6=CustomerDashboard!$B$3,VLOOKUP(B6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Tacoma Public Utilities"},{"$f":"IF(AND(VLOOKUP(F6,StagingTRM!$B:$E,4,FALSE)=0,F6<>CustomerDashboard!$B$3),VLOOKUP(F6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F6,StagingTRM!$B:$E,4,FALSE)=1,F6<>CustomerDashboard!$B$3),VLOOKUP(F6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.753413969320526},{"$f":"IF(F6=CustomerDashboard!$B$3,VLOOKUP(F6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AR$6:AR$140,0),1))","v":"Northern Wasco County PUD"},{"$f":"IF(AND(VLOOKUP(J6,StagingTRM!$B:$E,4,FALSE)=0,J6<>CustomerDashboard!$B$3),VLOOKUP(J6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":23.736366443195433},{"$f":"IF(AND(VLOOKUP(J6,StagingTRM!$B:$E,4,FALSE)=1,J6<>CustomerDashboard!$B$3),VLOOKUP(J6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J6=CustomerDashboard!$B$3,VLOOKUP(J6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AS$6:AS$140,0),1))","v":"Tacoma Public Utilities"},{"$f":"IF(AND(VLOOKUP(N6,StagingTRM!$B:$E,4,FALSE)=0,N6<>CustomerDashboard!$B$3),VLOOKUP(N6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N6,StagingTRM!$B:$E,4,FALSE)=1,N6<>CustomerDashboard!$B$3),VLOOKUP(N6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.951694010752476},{"$f":"IF(N6=CustomerDashboard!$B$3,VLOOKUP(N6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AT$6:AT$140,0),1)","v":"Albion, City of"},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.06054352651509},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.269021743292654},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":42.722615191019884},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.054442609562507},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A6=\"\",\"\",IF(A6+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A6+1))","v":5},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AP$6:AP$140,0),1))","v":"Lewis County PUD #1"},{"$f":"IF(AND(VLOOKUP(B7,StagingTRM!$B:$E,4,FALSE)=0,B7<>CustomerDashboard!$B$3),VLOOKUP(B7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B7,StagingTRM!$B:$E,4,FALSE)=1,B7<>CustomerDashboard!$B$3),VLOOKUP(B7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.547048852981824},{"$f":"IF(B7=CustomerDashboard!$B$3,VLOOKUP(B7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Lewis County PUD #1"},{"$f":"IF(AND(VLOOKUP(F7,StagingTRM!$B:$E,4,FALSE)=0,F7<>CustomerDashboard!$B$3),VLOOKUP(F7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F7,StagingTRM!$B:$E,4,FALSE)=1,F7<>CustomerDashboard!$B$3),VLOOKUP(F7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.307548820532553},{"$f":"IF(F7=CustomerDashboard!$B$3,VLOOKUP(F7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AR$6:AR$140,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(J7,StagingTRM!$B:$E,4,FALSE)=0,J7<>CustomerDashboard!$B$3),VLOOKUP(J7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":23.692519375497515},{"$f":"IF(AND(VLOOKUP(J7,StagingTRM!$B:$E,4,FALSE)=1,J7<>CustomerDashboard!$B$3),VLOOKUP(J7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J7=CustomerDashboard!$B$3,VLOOKUP(J7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AS$6:AS$140,0),1))","v":"Snohomish County PUD #1"},{"$f":"IF(AND(VLOOKUP(N7,StagingTRM!$B:$E,4,FALSE)=0,N7<>CustomerDashboard!$B$3),VLOOKUP(N7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N7,StagingTRM!$B:$E,4,FALSE)=1,N7<>CustomerDashboard!$B$3),VLOOKUP(N7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.115165865895943},{"$f":"IF(N7=CustomerDashboard!$B$3,VLOOKUP(N7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AT$6:AT$140,0),1)","v":"Farmers Elec Coop"},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.190876906618001},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.532762394319434},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":44.698063627575671},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.188497801242207},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A7=\"\",\"\",IF(A7+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A7+1))","v":6},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AP$6:AP$140,0),1))","v":"Snohomish County PUD #1"},{"$f":"IF(AND(VLOOKUP(B8,StagingTRM!$B:$E,4,FALSE)=0,B8<>CustomerDashboard!$B$3),VLOOKUP(B8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B8,StagingTRM!$B:$E,4,FALSE)=1,B8<>CustomerDashboard!$B$3),VLOOKUP(B8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.115165865895978},{"$f":"IF(B8=CustomerDashboard!$B$3,VLOOKUP(B8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Snohomish County PUD #1"},{"$f":"IF(AND(VLOOKUP(F8,StagingTRM!$B:$E,4,FALSE)=0,F8<>CustomerDashboard!$B$3),VLOOKUP(F8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F8,StagingTRM!$B:$E,4,FALSE)=1,F8<>CustomerDashboard!$B$3),VLOOKUP(F8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.916885824463986},{"$f":"IF(F8=CustomerDashboard!$B$3,VLOOKUP(F8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AR$6:AR$140,0),1))","v":"Asotin County PUD #1"},{"$f":"IF(AND(VLOOKUP(J8,StagingTRM!$B:$E,4,FALSE)=0,J8<>CustomerDashboard!$B$3),VLOOKUP(J8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.897860457763588},{"$f":"IF(AND(VLOOKUP(J8,StagingTRM!$B:$E,4,FALSE)=1,J8<>CustomerDashboard!$B$3),VLOOKUP(J8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J8=CustomerDashboard!$B$3,VLOOKUP(J8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AS$6:AS$140,0),1))","v":"Clark County PUD #1"},{"$f":"IF(AND(VLOOKUP(N8,StagingTRM!$B:$E,4,FALSE)=0,N8<>CustomerDashboard!$B$3),VLOOKUP(N8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N8,StagingTRM!$B:$E,4,FALSE)=1,N8<>CustomerDashboard!$B$3),VLOOKUP(N8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.147858643221188},{"$f":"IF(N8=CustomerDashboard!$B$3,VLOOKUP(N8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AT$6:AT$140,0),1)","v":"Asotin County PUD #1"},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":58.768865313236553},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":60.120361052049262},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.897860457763588},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":58.9915388084748},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A8=\"\",\"\",IF(A8+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A8+1))","v":7},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AP$6:AP$140,0),1))","v":"Clark County PUD #1"},{"$f":"IF(AND(VLOOKUP(B9,StagingTRM!$B:$E,4,FALSE)=0,B9<>CustomerDashboard!$B$3),VLOOKUP(B9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B9,StagingTRM!$B:$E,4,FALSE)=1,B9<>CustomerDashboard!$B$3),VLOOKUP(B9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.147873873941727},{"$f":"IF(B9=CustomerDashboard!$B$3,VLOOKUP(B9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Clark County PUD #1"},{"$f":"IF(AND(VLOOKUP(F9,StagingTRM!$B:$E,4,FALSE)=0,F9<>CustomerDashboard!$B$3),VLOOKUP(F9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F9,StagingTRM!$B:$E,4,FALSE)=1,F9<>CustomerDashboard!$B$3),VLOOKUP(F9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.949594757905508},{"$f":"IF(F9=CustomerDashboard!$B$3,VLOOKUP(F9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AR$6:AR$140,0),1))","v":"Milton-Freewater, City of"},{"$f":"IF(AND(VLOOKUP(J9,StagingTRM!$B:$E,4,FALSE)=0,J9<>CustomerDashboard!$B$3),VLOOKUP(J9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.391637246588189},{"$f":"IF(AND(VLOOKUP(J9,StagingTRM!$B:$E,4,FALSE)=1,J9<>CustomerDashboard!$B$3),VLOOKUP(J9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J9=CustomerDashboard!$B$3,VLOOKUP(J9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AS$6:AS$140,0),1))","v":"Idaho Falls Power"},{"$f":"IF(AND(VLOOKUP(N9,StagingTRM!$B:$E,4,FALSE)=0,N9<>CustomerDashboard!$B$3),VLOOKUP(N9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N9,StagingTRM!$B:$E,4,FALSE)=1,N9<>CustomerDashboard!$B$3),VLOOKUP(N9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.312367620418641},{"$f":"IF(N9=CustomerDashboard!$B$3,VLOOKUP(N9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AT$6:AT$140,0),1)","v":"U.S. DOE Albany Research Center"},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.842192018798251},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.182189065744552},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":43.333632137903052},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":44.960210375306687},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A9=\"\",\"\",IF(A9+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A9+1))","v":8},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AP$6:AP$140,0),1))","v":"Idaho Falls Power"},{"$f":"IF(AND(VLOOKUP(B10,StagingTRM!$B:$E,4,FALSE)=0,B10<>CustomerDashboard!$B$3),VLOOKUP(B10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B10,StagingTRM!$B:$E,4,FALSE)=1,B10<>CustomerDashboard!$B$3),VLOOKUP(B10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.312397478403152},{"$f":"IF(B10=CustomerDashboard!$B$3,VLOOKUP(B10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Idaho Falls Power"},{"$f":"IF(AND(VLOOKUP(F10,StagingTRM!$B:$E,4,FALSE)=0,F10<>CustomerDashboard!$B$3),VLOOKUP(F10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F10,StagingTRM!$B:$E,4,FALSE)=1,F10<>CustomerDashboard!$B$3),VLOOKUP(F10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.114119251097598},{"$f":"IF(F10=CustomerDashboard!$B$3,VLOOKUP(F10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AR$6:AR$140,0),1))","v":"Centralia, City of"},{"$f":"IF(AND(VLOOKUP(J10,StagingTRM!$B:$E,4,FALSE)=0,J10<>CustomerDashboard!$B$3),VLOOKUP(J10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.456805183257153},{"$f":"IF(AND(VLOOKUP(J10,StagingTRM!$B:$E,4,FALSE)=1,J10<>CustomerDashboard!$B$3),VLOOKUP(J10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J10=CustomerDashboard!$B$3,VLOOKUP(J10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AS$6:AS$140,0),1))","v":"Eugene Water & Electric Board"},{"$f":"IF(AND(VLOOKUP(N10,StagingTRM!$B:$E,4,FALSE)=0,N10<>CustomerDashboard!$B$3),VLOOKUP(N10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N10,StagingTRM!$B:$E,4,FALSE)=1,N10<>CustomerDashboard!$B$3),VLOOKUP(N10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.683790184140754},{"$f":"IF(N10=CustomerDashboard!$B$3,VLOOKUP(N10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AT$6:AT$140,0),1)","v":"Alder Mutual"},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.802993815598484},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.900616679061812},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.392016337483511},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":42.632718286622534},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A10=\"\",\"\",IF(A10+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A10+1))","v":9},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AP$6:AP$140,0),1))","v":"Emerald PUD"},{"$f":"IF(AND(VLOOKUP(B11,StagingTRM!$B:$E,4,FALSE)=0,B11<>CustomerDashboard!$B$3),VLOOKUP(B11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B11,StagingTRM!$B:$E,4,FALSE)=1,B11<>CustomerDashboard!$B$3),VLOOKUP(B11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.69945636119056},{"$f":"IF(B11=CustomerDashboard!$B$3,VLOOKUP(B11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Emerald PUD"},{"$f":"IF(AND(VLOOKUP(F11,StagingTRM!$B:$E,4,FALSE)=0,F11<>CustomerDashboard!$B$3),VLOOKUP(F11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F11,StagingTRM!$B:$E,4,FALSE)=1,F11<>CustomerDashboard!$B$3),VLOOKUP(F11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.452365370643694},{"$f":"IF(F11=CustomerDashboard!$B$3,VLOOKUP(F11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AR$6:AR$140,0),1))","v":"U.S. Naval Base,  Bremerton"},{"$f":"IF(AND(VLOOKUP(J11,StagingTRM!$B:$E,4,FALSE)=0,J11<>CustomerDashboard!$B$3),VLOOKUP(J11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.347640549160644},{"$f":"IF(AND(VLOOKUP(J11,StagingTRM!$B:$E,4,FALSE)=1,J11<>CustomerDashboard!$B$3),VLOOKUP(J11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J11=CustomerDashboard!$B$3,VLOOKUP(J11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AS$6:AS$140,0),1))","v":"Pend Oreille County PUD  #1"},{"$f":"IF(AND(VLOOKUP(N11,StagingTRM!$B:$E,4,FALSE)=0,N11<>CustomerDashboard!$B$3),VLOOKUP(N11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N11,StagingTRM!$B:$E,4,FALSE)=1,N11<>CustomerDashboard!$B$3),VLOOKUP(N11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.808589598763469},{"$f":"IF(N11=CustomerDashboard!$B$3,VLOOKUP(N11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AT$6:AT$140,0),1)","v":"U.S. Naval Station, Everett (Jim Creek)"},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.821529872373247},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.840282308834027},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.925546808654865},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.717906623032718},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A11=\"\",\"\",IF(A11+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A11+1))","v":10},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AP$6:AP$140,0),1))","v":"Eugene Water & Electric Board"},{"$f":"IF(AND(VLOOKUP(B12,StagingTRM!$B:$E,4,FALSE)=0,B12<>CustomerDashboard!$B$3),VLOOKUP(B12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B12,StagingTRM!$B:$E,4,FALSE)=1,B12<>CustomerDashboard!$B$3),VLOOKUP(B12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.68379018414079},{"$f":"IF(B12=CustomerDashboard!$B$3,VLOOKUP(B12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Okanogan County PUD #1"},{"$f":"IF(AND(VLOOKUP(F12,StagingTRM!$B:$E,4,FALSE)=0,F12<>CustomerDashboard!$B$3),VLOOKUP(F12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F12,StagingTRM!$B:$E,4,FALSE)=1,F12<>CustomerDashboard!$B$3),VLOOKUP(F12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.299056201745266},{"$f":"IF(F12=CustomerDashboard!$B$3,VLOOKUP(F12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AR$6:AR$140,0),1))","v":"U.S. Naval Submarine Base, Bangor"},{"$f":"IF(AND(VLOOKUP(J12,StagingTRM!$B:$E,4,FALSE)=0,J12<>CustomerDashboard!$B$3),VLOOKUP(J12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.985806334034422},{"$f":"IF(AND(VLOOKUP(J12,StagingTRM!$B:$E,4,FALSE)=1,J12<>CustomerDashboard!$B$3),VLOOKUP(J12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J12=CustomerDashboard!$B$3,VLOOKUP(J12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AS$6:AS$140,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(N12,StagingTRM!$B:$E,4,FALSE)=0,N12<>CustomerDashboard!$B$3),VLOOKUP(N12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.332818352406967},{"$f":"IF(AND(VLOOKUP(N12,StagingTRM!$B:$E,4,FALSE)=1,N12<>CustomerDashboard!$B$3),VLOOKUP(N12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N12=CustomerDashboard!$B$3,VLOOKUP(N12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AT$6:AT$140,0),1)","v":"Drain, City of"},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.837199701100715},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.209774049779028},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.509300256419131},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.836102442226043},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A12=\"\",\"\",IF(A12+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A12+1))","v":11},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AP$6:AP$140,0),1))","v":"Pend Oreille County PUD  #1"},{"$f":"IF(AND(VLOOKUP(B13,StagingTRM!$B:$E,4,FALSE)=0,B13<>CustomerDashboard!$B$3),VLOOKUP(B13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B13,StagingTRM!$B:$E,4,FALSE)=1,B13<>CustomerDashboard!$B$3),VLOOKUP(B13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.808730112871217},{"$f":"IF(B13=CustomerDashboard!$B$3,VLOOKUP(B13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Eugene Water & Electric Board"},{"$f":"IF(AND(VLOOKUP(F13,StagingTRM!$B:$E,4,FALSE)=0,F13<>CustomerDashboard!$B$3),VLOOKUP(F13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F13,StagingTRM!$B:$E,4,FALSE)=1,F13<>CustomerDashboard!$B$3),VLOOKUP(F13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.485510142708808},{"$f":"IF(F13=CustomerDashboard!$B$3,VLOOKUP(F13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AR$6:AR$140,0),1))","v":"Lost River Elec Coop"},{"$f":"IF(AND(VLOOKUP(J13,StagingTRM!$B:$E,4,FALSE)=0,J13<>CustomerDashboard!$B$3),VLOOKUP(J13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.285875379651078},{"$f":"IF(AND(VLOOKUP(J13,StagingTRM!$B:$E,4,FALSE)=1,J13<>CustomerDashboard!$B$3),VLOOKUP(J13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J13=CustomerDashboard!$B$3,VLOOKUP(J13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AS$6:AS$140,0),1))","v":"Port of Seattle - SETAC In'tl. Airport"},{"$f":"IF(AND(VLOOKUP(N13,StagingTRM!$B:$E,4,FALSE)=0,N13<>CustomerDashboard!$B$3),VLOOKUP(N13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.935166282997358},{"$f":"IF(AND(VLOOKUP(N13,StagingTRM!$B:$E,4,FALSE)=1,N13<>CustomerDashboard!$B$3),VLOOKUP(N13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N13=CustomerDashboard!$B$3,VLOOKUP(N13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AT$6:AT$140,0),1)","v":"Troy, City of"},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.32048954545742},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.218016558553053},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.795284504753056},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.318930740451385},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A13=\"\",\"\",IF(A13+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A13+1))","v":12},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AP$6:AP$140,0),1))","v":"Wells Rural Elec Coop"},{"$f":"IF(AND(VLOOKUP(B14,StagingTRM!$B:$E,4,FALSE)=0,B14<>CustomerDashboard!$B$3),VLOOKUP(B14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.804472517309019},{"$f":"IF(AND(VLOOKUP(B14,StagingTRM!$B:$E,4,FALSE)=1,B14<>CustomerDashboard!$B$3),VLOOKUP(B14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B14=CustomerDashboard!$B$3,VLOOKUP(B14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Seattle City Light"},{"$f":"IF(AND(VLOOKUP(F14,StagingTRM!$B:$E,4,FALSE)=0,F14<>CustomerDashboard!$B$3),VLOOKUP(F14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F14,StagingTRM!$B:$E,4,FALSE)=1,F14<>CustomerDashboard!$B$3),VLOOKUP(F14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.894046659820127},{"$f":"IF(F14=CustomerDashboard!$B$3,VLOOKUP(F14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AR$6:AR$140,0),1))","v":"Wells Rural Elec Coop"},{"$f":"IF(AND(VLOOKUP(J14,StagingTRM!$B:$E,4,FALSE)=0,J14<>CustomerDashboard!$B$3),VLOOKUP(J14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.461655090162402},{"$f":"IF(AND(VLOOKUP(J14,StagingTRM!$B:$E,4,FALSE)=1,J14<>CustomerDashboard!$B$3),VLOOKUP(J14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J14=CustomerDashboard!$B$3,VLOOKUP(J14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AS$6:AS$140,0),1))","v":"Lewis County PUD #1"},{"$f":"IF(AND(VLOOKUP(N14,StagingTRM!$B:$E,4,FALSE)=0,N14<>CustomerDashboard!$B$3),VLOOKUP(N14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N14,StagingTRM!$B:$E,4,FALSE)=1,N14<>CustomerDashboard!$B$3),VLOOKUP(N14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.225472274101612},{"$f":"IF(N14=CustomerDashboard!$B$3,VLOOKUP(N14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AT$6:AT$140,0),1)","v":"Coulee Dam, City of"},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.631375760958775},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.396070230407901},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.811851684990238},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.746558935897291},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A14=\"\",\"\",IF(A14+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A14+1))","v":13},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AP$6:AP$140,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(B15,StagingTRM!$B:$E,4,FALSE)=0,B15<>CustomerDashboard!$B$3),VLOOKUP(B15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.332818352407003},{"$f":"IF(AND(VLOOKUP(B15,StagingTRM!$B:$E,4,FALSE)=1,B15<>CustomerDashboard!$B$3),VLOOKUP(B15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B15=CustomerDashboard!$B$3,VLOOKUP(B15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Pend Oreille County PUD  #1"},{"$f":"IF(AND(VLOOKUP(F15,StagingTRM!$B:$E,4,FALSE)=0,F15<>CustomerDashboard!$B$3),VLOOKUP(F15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F15,StagingTRM!$B:$E,4,FALSE)=1,F15<>CustomerDashboard!$B$3),VLOOKUP(F15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.610458608865983},{"$f":"IF(F15=CustomerDashboard!$B$3,VLOOKUP(F15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AR$6:AR$140,0),1))","v":"McCleary, City of"},{"$f":"IF(AND(VLOOKUP(J15,StagingTRM!$B:$E,4,FALSE)=0,J15<>CustomerDashboard!$B$3),VLOOKUP(J15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.657706772179623},{"$f":"IF(AND(VLOOKUP(J15,StagingTRM!$B:$E,4,FALSE)=1,J15<>CustomerDashboard!$B$3),VLOOKUP(J15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J15=CustomerDashboard!$B$3,VLOOKUP(J15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AS$6:AS$140,0),1))","v":"Emerald PUD"},{"$f":"IF(AND(VLOOKUP(N15,StagingTRM!$B:$E,4,FALSE)=0,N15<>CustomerDashboard!$B$3),VLOOKUP(N15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N15,StagingTRM!$B:$E,4,FALSE)=1,N15<>CustomerDashboard!$B$3),VLOOKUP(N15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.502816339428477},{"$f":"IF(N15=CustomerDashboard!$B$3,VLOOKUP(N15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AT$6:AT$140,0),1)","v":"Energy Northwest"},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.415489082191762},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.039911683340513},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.016326539170599},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.415489082191726},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A16=\"\",\"\",IF(A16+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A16+1))","v":15},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AP$6:AP$140,0),1))","v":"Okanogan County PUD #1"},{"$f":"IF(AND(VLOOKUP(B17,StagingTRM!$B:$E,4,FALSE)=0,B17<>CustomerDashboard!$B$3),VLOOKUP(B17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B17,StagingTRM!$B:$E,4,FALSE)=1,B17<>CustomerDashboard!$B$3),VLOOKUP(B17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.526113960612033},{"$f":"IF(B17=CustomerDashboard!$B$3,VLOOKUP(B17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Port of Seattle - SETAC In'tl. Airport"},{"$f":"IF(AND(VLOOKUP(F17,StagingTRM!$B:$E,4,FALSE)=0,F17<>CustomerDashboard!$B$3),VLOOKUP(F17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.507374493289156},{"$f":"IF(AND(VLOOKUP(F17,StagingTRM!$B:$E,4,FALSE)=1,F17<>CustomerDashboard!$B$3),VLOOKUP(F17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F17=CustomerDashboard!$B$3,VLOOKUP(F17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AR$6:AR$140,0),1))","v":"Bonners Ferry, City of"},{"$f":"IF(AND(VLOOKUP(J17,StagingTRM!$B:$E,4,FALSE)=0,J17<>CustomerDashboard!$B$3),VLOOKUP(J17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.05786509392896},{"$f":"IF(AND(VLOOKUP(J17,StagingTRM!$B:$E,4,FALSE)=1,J17<>CustomerDashboard!$B$3),VLOOKUP(J17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J17=CustomerDashboard!$B$3,VLOOKUP(J17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AS$6:AS$140,0),1))","v":"Wells Rural Elec Coop"},{"$f":"IF(AND(VLOOKUP(N17,StagingTRM!$B:$E,4,FALSE)=0,N17<>CustomerDashboard!$B$3),VLOOKUP(N17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.685313564617864},{"$f":"IF(AND(VLOOKUP(N17,StagingTRM!$B:$E,4,FALSE)=1,N17<>CustomerDashboard!$B$3),VLOOKUP(N17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N17=CustomerDashboard!$B$3,VLOOKUP(N17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AT$6:AT$140,0),1)","v":"Cascade Locks, City of"},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.144144834538707},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.42074036444383},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.788024757839807},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.30058738540847},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A25=\"\",\"\",IF(A25+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A25+1))","v":24},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A26,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A26,'Effective Rates'!AP$6:AP$140,0),1))","v":"Harney Elec Coop"},{"$f":"IF(AND(VLOOKUP(B26,StagingTRM!$B:$E,4,FALSE)=0,B26<>CustomerDashboard!$B$3),VLOOKUP(B26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":26.151892511782087},{"$f":"IF(AND(VLOOKUP(B26,StagingTRM!$B:$E,4,FALSE)=1,B26<>CustomerDashboard!$B$3),VLOOKUP(B26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B26=CustomerDashboard!$B$3,VLOOKUP(B26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A26,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A26,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Soda Springs, City of"},{"$f":"IF(AND(VLOOKUP(F26,StagingTRM!$B:$E,4,FALSE)=0,F26<>CustomerDashboard!$B$3),VLOOKUP(F26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.473060055863208},{"$f":"IF(AND(VLOOKUP(F26,StagingTRM!$B:$E,4,FALSE)=1,F26<>CustomerDashboard!$B$3),VLOOKUP(F26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F26=CustomerDashboard!$B$3,VLOOKUP(F26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A26,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A26,'Effective Rates'!AR$6:AR$140,0),1))","v":"McMinnville, City of"},{"$f":"IF(AND(VLOOKUP(J26,StagingTRM!$B:$E,4,FALSE)=0,J26<>CustomerDashboard!$B$3),VLOOKUP(J26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.476656275769663},{"$f":"IF(AND(VLOOKUP(J26,StagingTRM!$B:$E,4,FALSE)=1,J26<>CustomerDashboard!$B$3),VLOOKUP(J26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J26=CustomerDashboard!$B$3,VLOOKUP(J26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A26,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A26,'Effective Rates'!AS$6:AS$140,0),1))","v":"Umatilla Elec Coop"},{"$f":"IF(AND(VLOOKUP(N26,StagingTRM!$B:$E,4,FALSE)=0,N26<>CustomerDashboard!$B$3),VLOOKUP(N26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.194193316354337},{"$f":"IF(AND(VLOOKUP(N26,StagingTRM!$B:$E,4,FALSE)=1,N26<>CustomerDashboard!$B$3),VLOOKUP(N26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N26=CustomerDashboard!$B$3,VLOOKUP(N26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A26,'Effective Rates'!AT$6:AT$140,0),1)","v":"Plummer, City of"},{"$f":"IF(AND(VLOOKUP($R26,StagingTRM!$B:$E,4,FALSE)=0,$R26<>CustomerDashboard!$B$3),VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.586902530705032},{"$f":"IF(AND(VLOOKUP($R26,StagingTRM!$B:$E,4,FALSE)=0,$R26<>CustomerDashboard!$B$3),VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.22653253403093},{"$f":"IF(AND(VLOOKUP($R26,StagingTRM!$B:$E,4,FALSE)=0,$R26<>CustomerDashboard!$B$3),VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.252471583191507},{"$f":"IF(AND(VLOOKUP($R26,StagingTRM!$B:$E,4,FALSE)=0,$R26<>CustomerDashboard!$B$3),VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.586386853007618},{"$f":"IF(AND(VLOOKUP($R26,StagingTRM!$B:$E,4,FALSE)=1,$R26<>CustomerDashboard!$B$3),VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R26,StagingTRM!$B:$E,4,FALSE)=1,$R26<>CustomerDashboard!$B$3),VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R26,StagingTRM!$B:$E,4,FALSE)=1,$R26<>CustomerDashboard!$B$3),VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R26,StagingTRM!$B:$E,4,FALSE)=1,$R26<>CustomerDashboard!$B$3),VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R26=CustomerDashboard!$B$3,VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R26=CustomerDashboard!$B$3,VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R26=CustomerDashboard!$B$3,VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R26=CustomerDashboard!$B$3,VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A38=\"\",\"\",IF(A38+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A38+1))","v":37},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A39,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A39,'Effective Rates'!AP$6:AP$140,0),1))","v":"Heyburn, City of"},{"$f":"IF(AND(VLOOKUP(B39,StagingTRM!$B:$E,4,FALSE)=0,B39<>CustomerDashboard!$B$3),VLOOKUP(B39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.520506206740045},{"$f":"IF(AND(VLOOKUP(B39,StagingTRM!$B:$E,4,FALSE)=1,B39<>CustomerDashboard!$B$3),VLOOKUP(B39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B39=CustomerDashboard!$B$3,VLOOKUP(B39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A39,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A39,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Modern Elec Coop"},{"$f":"IF(AND(VLOOKUP(F39,StagingTRM!$B:$E,4,FALSE)=0,F39<>CustomerDashboard!$B$3),VLOOKUP(F39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.01999024722317},{"$f":"IF(AND(VLOOKUP(F39,StagingTRM!$B:$E,4,FALSE)=1,F39<>CustomerDashboard!$B$3),VLOOKUP(F39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F39=CustomerDashboard!$B$3,VLOOKUP(F39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A39,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A39,'Effective Rates'!AR$6:AR$140,0),1))","v":"Tacoma Public Utilities"},{"$f":"IF(AND(VLOOKUP(J39,StagingTRM!$B:$E,4,FALSE)=0,J39<>CustomerDashboard!$B$3),VLOOKUP(J39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(J39,StagingTRM!$B:$E,4,FALSE)=1,J39<>CustomerDashboard!$B$3),VLOOKUP(J39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":31.90218820361325},{"$f":"IF(J39=CustomerDashboard!$B$3,VLOOKUP(J39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A39,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A39,'Effective Rates'!AS$6:AS$140,0),1))","v":"Parkland L & W"},{"$f":"IF(AND(VLOOKUP(N39,StagingTRM!$B:$E,4,FALSE)=0,N39<>CustomerDashboard!$B$3),VLOOKUP(N39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.183111642895646},{"$f":"IF(AND(VLOOKUP(N39,StagingTRM!$B:$E,4,FALSE)=1,N39<>CustomerDashboard!$B$3),VLOOKUP(N39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N39=CustomerDashboard!$B$3,VLOOKUP(N39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A39,'Effective Rates'!AT$6:AT$140,0),1)","v":"Bandon, City of"},{"$f":"IF(AND(VLOOKUP($R39,StagingTRM!$B:$E,4,FALSE)=0,$R39<>CustomerDashboard!$B$3),VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.809621751038769},{"$f":"IF(AND(VLOOKUP($R39,StagingTRM!$B:$E,4,FALSE)=0,$R39<>CustomerDashboard!$B$3),VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.298454764838645},{"$f":"IF(AND(VLOOKUP($R39,StagingTRM!$B:$E,4,FALSE)=0,$R39<>CustomerDashboard!$B$3),VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.318423939461475},{"$f":"IF(AND(VLOOKUP($R39,StagingTRM!$B:$E,4,FALSE)=0,$R39<>CustomerDashboard!$B$3),VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.809621751038726},{"$f":"IF(AND(VLOOKUP($R39,StagingTRM!$B:$E,4,FALSE)=1,$R39<>CustomerDashboard!$B$3),VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R39,StagingTRM!$B:$E,4,FALSE)=1,$R39<>CustomerDashboard!$B$3),VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R39,StagingTRM!$B:$E,4,FALSE)=1,$R39<>CustomerDashboard!$B$3),VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R39,StagingTRM!$B:$E,4,FALSE)=1,$R39<>CustomerDashboard!$B$3),VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R39=CustomerDashboard!$B$3,VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R39=CustomerDashboard!$B$3,VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R39=CustomerDashboard!$B$3,VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R39=CustomerDashboard!$B$3,VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A44=\"\",\"\",IF(A44+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A44+1))","v":43},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A45,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A45,'Effective Rates'!AP$6:AP$140,0),1))","v":"Northern Wasco County PUD"},{"$f":"IF(AND(VLOOKUP(B45,StagingTRM!$B:$E,4,FALSE)=0,B45<>CustomerDashboard!$B$3),VLOOKUP(B45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.222057202354485},{"$f":"IF(AND(VLOOKUP(B45,StagingTRM!$B:$E,4,FALSE)=1,B45<>CustomerDashboard!$B$3),VLOOKUP(B45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B45=CustomerDashboard!$B$3,VLOOKUP(B45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A45,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A45,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Ellensburg, City of"},{"$f":"IF(AND(VLOOKUP(F45,StagingTRM!$B:$E,4,FALSE)=0,F45<>CustomerDashboard!$B$3),VLOOKUP(F45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.669981613181037},{"$f":"IF(AND(VLOOKUP(F45,StagingTRM!$B:$E,4,FALSE)=1,F45<>CustomerDashboard!$B$3),VLOOKUP(F45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F45=CustomerDashboard!$B$3,VLOOKUP(F45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A45,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A45,'Effective Rates'!AR$6:AR$140,0),1))","v":"Fall River Elec Coop"},{"$f":"IF(AND(VLOOKUP(J45,StagingTRM!$B:$E,4,FALSE)=0,J45<>CustomerDashboard!$B$3),VLOOKUP(J45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.162767224842057},{"$f":"IF(AND(VLOOKUP(J45,StagingTRM!$B:$E,4,FALSE)=1,J45<>CustomerDashboard!$B$3),VLOOKUP(J45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J45=CustomerDashboard!$B$3,VLOOKUP(J45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A45,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A45,'Effective Rates'!AS$6:AS$140,0),1))","v":"Northern Wasco County PUD"},{"$f":"IF(AND(VLOOKUP(N45,StagingTRM!$B:$E,4,FALSE)=0,N45<>CustomerDashboard!$B$3),VLOOKUP(N45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.754187306328596},{"$f":"IF(AND(VLOOKUP(N45,StagingTRM!$B:$E,4,FALSE)=1,N45<>CustomerDashboard!$B$3),VLOOKUP(N45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N45=CustomerDashboard!$B$3,VLOOKUP(N45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A45,'Effective Rates'!AT$6:AT$140,0),1)","v":"Blaine, City of"},{"$f":"IF(AND(VLOOKUP($R45,StagingTRM!$B:$E,4,FALSE)=0,$R45<>CustomerDashboard!$B$3),VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.428535583885889},{"$f":"IF(AND(VLOOKUP($R45,StagingTRM!$B:$E,4,FALSE)=0,$R45<>CustomerDashboard!$B$3),VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.982573027339711},{"$f":"IF(AND(VLOOKUP($R45,StagingTRM!$B:$E,4,FALSE)=0,$R45<>CustomerDashboard!$B$3),VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.632933420167255},{"$f":"IF(AND(VLOOKUP($R45,StagingTRM!$B:$E,4,FALSE)=0,$R45<>CustomerDashboard!$B$3),VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.120967239209428},{"$f":"IF(AND(VLOOKUP($R45,StagingTRM!$B:$E,4,FALSE)=1,$R45<>CustomerDashboard!$B$3),VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R45,StagingTRM!$B:$E,4,FALSE)=1,$R45<>CustomerDashboard!$B$3),VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R45,StagingTRM!$B:$E,4,FALSE)=1,$R45<>CustomerDashboard!$B$3),VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R45,StagingTRM!$B:$E,4,FALSE)=1,$R45<>CustomerDashboard!$B$3),VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R45=CustomerDashboard!$B$3,VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R45=CustomerDashboard!$B$3,VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R45=CustomerDashboard!$B$3,VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R45=CustomerDashboard!$B$3,VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A53=\"\",\"\",IF(A53+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A53+1))","v":52},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A54,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A54,'Effective Rates'!AP$6:AP$140,0),1))","v":"Ellensburg, City of"},{"$f":"IF(AND(VLOOKUP(B54,StagingTRM!$B:$E,4,FALSE)=0,B54<>CustomerDashboard!$B$3),VLOOKUP(B54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.212374875749511},{"$f":"IF(AND(VLOOKUP(B54,StagingTRM!$B:$E,4,FALSE)=1,B54<>CustomerDashboard!$B$3),VLOOKUP(B54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B54=CustomerDashboard!$B$3,VLOOKUP(B54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A54,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A54,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"U.S. Naval Base,  Bremerton"},{"$f":"IF(AND(VLOOKUP(F54,StagingTRM!$B:$E,4,FALSE)=0,F54<>CustomerDashboard!$B$3),VLOOKUP(F54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.366803219772635},{"$f":"IF(AND(VLOOKUP(F54,StagingTRM!$B:$E,4,FALSE)=1,F54<>CustomerDashboard!$B$3),VLOOKUP(F54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F54=CustomerDashboard!$B$3,VLOOKUP(F54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A54,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A54,'Effective Rates'!AR$6:AR$140,0),1))","v":"Clallam County PUD #1"},{"$f":"IF(AND(VLOOKUP(J54,StagingTRM!$B:$E,4,FALSE)=0,J54<>CustomerDashboard!$B$3),VLOOKUP(J54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.998049478589692},{"$f":"IF(AND(VLOOKUP(J54,StagingTRM!$B:$E,4,FALSE)=1,J54<>CustomerDashboard!$B$3),VLOOKUP(J54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J54=CustomerDashboard!$B$3,VLOOKUP(J54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A54,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A54,'Effective Rates'!AS$6:AS$140,0),1))","v":"Springfield Utility Board"},{"$f":"IF(AND(VLOOKUP(N54,StagingTRM!$B:$E,4,FALSE)=0,N54<>CustomerDashboard!$B$3),VLOOKUP(N54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.446532588174293},{"$f":"IF(AND(VLOOKUP(N54,StagingTRM!$B:$E,4,FALSE)=1,N54<>CustomerDashboard!$B$3),VLOOKUP(N54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N54=CustomerDashboard!$B$3,VLOOKUP(N54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A54,'Effective Rates'!AT$6:AT$140,0),1)","v":"Wasco Elec Coop"},{"$f":"IF(AND(VLOOKUP($R54,StagingTRM!$B:$E,4,FALSE)=0,$R54<>CustomerDashboard!$B$3),VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.53232564768593},{"$f":"IF(AND(VLOOKUP($R54,StagingTRM!$B:$E,4,FALSE)=0,$R54<>CustomerDashboard!$B$3),VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.613063998976457},{"$f":"IF(AND(VLOOKUP($R54,StagingTRM!$B:$E,4,FALSE)=0,$R54<>CustomerDashboard!$B$3),VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.461470659805919},{"$f":"IF(AND(VLOOKUP($R54,StagingTRM!$B:$E,4,FALSE)=0,$R54<>CustomerDashboard!$B$3),VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.455480570501294},{"$f":"IF(AND(VLOOKUP($R54,StagingTRM!$B:$E,4,FALSE)=1,$R54<>CustomerDashboard!$B$3),VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R54,StagingTRM!$B:$E,4,FALSE)=1,$R54<>CustomerDashboard!$B$3),VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R54,StagingTRM!$B:$E,4,FALSE)=1,$R54<>CustomerDashboard!$B$3),VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R54,StagingTRM!$B:$E,4,FALSE)=1,$R54<>CustomerDashboard!$B$3),VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R54=CustomerDashboard!$B$3,VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R54=CustomerDashboard!$B$3,VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R54=CustomerDashboard!$B$3,VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R54=CustomerDashboard!$B$3,VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A58=\"\",\"\",IF(A58+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A58+1))","v":57},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A59,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A59,'Effective Rates'!AP$6:AP$140,0),1))","v":"Southside Elec Lines"},{"$f":"IF(AND(VLOOKUP(B59,StagingTRM!$B:$E,4,FALSE)=0,B59<>CustomerDashboard!$B$3),VLOOKUP(B59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":31.755470093584488},{"$f":"IF(AND(VLOOKUP(B59,StagingTRM!$B:$E,4,FALSE)=1,B59<>CustomerDashboard!$B$3),VLOOKUP(B59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B59=CustomerDashboard!$B$3,VLOOKUP(B59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A59,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A59,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Kootenai Electric Coop"},{"$f":"IF(AND(VLOOKUP(F59,StagingTRM!$B:$E,4,FALSE)=0,F59<>CustomerDashboard!$B$3),VLOOKUP(F59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.6217811765612},{"$f":"IF(AND(VLOOKUP(F59,StagingTRM!$B:$E,4,FALSE)=1,F59<>CustomerDashboard!$B$3),VLOOKUP(F59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F59=CustomerDashboard!$B$3,VLOOKUP(F59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A59,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A59,'Effective Rates'!AR$6:AR$140,0),1))","v":"Grays Harbor PUD #1"},{"$f":"IF(AND(VLOOKUP(J59,StagingTRM!$B:$E,4,FALSE)=0,J59<>CustomerDashboard!$B$3),VLOOKUP(J59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.425452957985819},{"$f":"IF(AND(VLOOKUP(J59,StagingTRM!$B:$E,4,FALSE)=1,J59<>CustomerDashboard!$B$3),VLOOKUP(J59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J59=CustomerDashboard!$B$3,VLOOKUP(J59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A59,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A59,'Effective Rates'!AS$6:AS$140,0),1))","v":"Columbia Basin Elec Coop"},{"$f":"IF(AND(VLOOKUP(N59,StagingTRM!$B:$E,4,FALSE)=0,N59<>CustomerDashboard!$B$3),VLOOKUP(N59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.618653712824113},{"$f":"IF(AND(VLOOKUP(N59,StagingTRM!$B:$E,4,FALSE)=1,N59<>CustomerDashboard!$B$3),VLOOKUP(N59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N59=CustomerDashboard!$B$3,VLOOKUP(N59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A59,'Effective Rates'!AT$6:AT$140,0),1)","v":"Burley, City of"},{"$f":"IF(AND(VLOOKUP($R59,StagingTRM!$B:$E,4,FALSE)=0,$R59<>CustomerDashboard!$B$3),VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.125023683611033},{"$f":"IF(AND(VLOOKUP($R59,StagingTRM!$B:$E,4,FALSE)=0,$R59<>CustomerDashboard!$B$3),VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.216852695534349},{"$f":"IF(AND(VLOOKUP($R59,StagingTRM!$B:$E,4,FALSE)=0,$R59<>CustomerDashboard!$B$3),VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.544349421333159},{"$f":"IF(AND(VLOOKUP($R59,StagingTRM!$B:$E,4,FALSE)=0,$R59<>CustomerDashboard!$B$3),VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.125362032579595},{"$f":"IF(AND(VLOOKUP($R59,StagingTRM!$B:$E,4,FALSE)=1,$R59<>CustomerDashboard!$B$3),VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R59,StagingTRM!$B:$E,4,FALSE)=1,$R59<>CustomerDashboard!$B$3),VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R59,StagingTRM!$B:$E,4,FALSE)=1,$R59<>CustomerDashboard!$B$3),VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R59,StagingTRM!$B:$E,4,FALSE)=1,$R59<>CustomerDashboard!$B$3),VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R59=CustomerDashboard!$B$3,VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R59=CustomerDashboard!$B$3,VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R59=CustomerDashboard!$B$3,VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R59=CustomerDashboard!$B$3,VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A72=\"\",\"\",IF(A72+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A72+1))","v":71},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A73,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A73,'Effective Rates'!AP$6:AP$140,0),1))","v":"Columbia Power Coop"},{"$f":"IF(AND(VLOOKUP(B73,StagingTRM!$B:$E,4,FALSE)=0,B73<>CustomerDashboard!$B$3),VLOOKUP(B73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.890423773518044},{"$f":"IF(AND(VLOOKUP(B73,StagingTRM!$B:$E,4,FALSE)=1,B73<>CustomerDashboard!$B$3),VLOOKUP(B73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B73=CustomerDashboard!$B$3,VLOOKUP(B73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A73,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A73,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Ravalli County Elec Coop"},{"$f":"IF(AND(VLOOKUP(F73,StagingTRM!$B:$E,4,FALSE)=0,F73<>CustomerDashboard!$B$3),VLOOKUP(F73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.326350676623548},{"$f":"IF(AND(VLOOKUP(F73,StagingTRM!$B:$E,4,FALSE)=1,F73<>CustomerDashboard!$B$3),VLOOKUP(F73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F73=CustomerDashboard!$B$3,VLOOKUP(F73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A73,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A73,'Effective Rates'!AR$6:AR$140,0),1))","v":"U.S. Naval Station, Everett (Jim Creek)"},{"$f":"IF(AND(VLOOKUP(J73,StagingTRM!$B:$E,4,FALSE)=0,J73<>CustomerDashboard!$B$3),VLOOKUP(J73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.925546808654865},{"$f":"IF(AND(VLOOKUP(J73,StagingTRM!$B:$E,4,FALSE)=1,J73<>CustomerDashboard!$B$3),VLOOKUP(J73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J73=CustomerDashboard!$B$3,VLOOKUP(J73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A73,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A73,'Effective Rates'!AS$6:AS$140,0),1))","v":"Vigilante Elec Coop"},{"$f":"IF(AND(VLOOKUP(N73,StagingTRM!$B:$E,4,FALSE)=0,N73<>CustomerDashboard!$B$3),VLOOKUP(N73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.331012445148069},{"$f":"IF(AND(VLOOKUP(N73,StagingTRM!$B:$E,4,FALSE)=1,N73<>CustomerDashboard!$B$3),VLOOKUP(N73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N73=CustomerDashboard!$B$3,VLOOKUP(N73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A73,'Effective Rates'!AT$6:AT$140,0),1)","v":"Harney Elec Coop"},{"$f":"IF(AND(VLOOKUP($R73,StagingTRM!$B:$E,4,FALSE)=0,$R73<>CustomerDashboard!$B$3),VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":26.151892511782087},{"$f":"IF(AND(VLOOKUP($R73,StagingTRM!$B:$E,4,FALSE)=0,$R73<>CustomerDashboard!$B$3),VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":26.774924854502736},{"$f":"IF(AND(VLOOKUP($R73,StagingTRM!$B:$E,4,FALSE)=0,$R73<>CustomerDashboard!$B$3),VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":14.13968208400979},{"$f":"IF(AND(VLOOKUP($R73,StagingTRM!$B:$E,4,FALSE)=0,$R73<>CustomerDashboard!$B$3),VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.30268157878708},{"$f":"IF(AND(VLOOKUP($R73,StagingTRM!$B:$E,4,FALSE)=1,$R73<>CustomerDashboard!$B$3),VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R73,StagingTRM!$B:$E,4,FALSE)=1,$R73<>CustomerDashboard!$B$3),VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R73,StagingTRM!$B:$E,4,FALSE)=1,$R73<>CustomerDashboard!$B$3),VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R73,StagingTRM!$B:$E,4,FALSE)=1,$R73<>CustomerDashboard!$B$3),VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R73=CustomerDashboard!$B$3,VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R73=CustomerDashboard!$B$3,VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R73=CustomerDashboard!$B$3,VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R73=CustomerDashboard!$B$3,VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A73=\"\",\"\",IF(A73+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A73+1))","v":72},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AP$6:AP$140,0),1))","v":"Mission Valley"},{"$f":"IF(AND(VLOOKUP(B74,StagingTRM!$B:$E,4,FALSE)=0,B74<>CustomerDashboard!$B$3),VLOOKUP(B74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.215347625851358},{"$f":"IF(AND(VLOOKUP(B74,StagingTRM!$B:$E,4,FALSE)=1,B74<>CustomerDashboard!$B$3),VLOOKUP(B74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B74=CustomerDashboard!$B$3,VLOOKUP(B74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Monmouth, City of"},{"$f":"IF(AND(VLOOKUP(F74,StagingTRM!$B:$E,4,FALSE)=0,F74<>CustomerDashboard!$B$3),VLOOKUP(F74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.528549262024498},{"$f":"IF(AND(VLOOKUP(F74,StagingTRM!$B:$E,4,FALSE)=1,F74<>CustomerDashboard!$B$3),VLOOKUP(F74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F74=CustomerDashboard!$B$3,VLOOKUP(F74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AR$6:AR$140,0),1))","v":"Inland P & L"},{"$f":"IF(AND(VLOOKUP(J74,StagingTRM!$B:$E,4,FALSE)=0,J74<>CustomerDashboard!$B$3),VLOOKUP(J74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.750822573121553},{"$f":"IF(AND(VLOOKUP(J74,StagingTRM!$B:$E,4,FALSE)=1,J74<>CustomerDashboard!$B$3),VLOOKUP(J74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J74=CustomerDashboard!$B$3,VLOOKUP(J74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AS$6:AS$140,0),1))","v":"Richland, City of"},{"$f":"IF(AND(VLOOKUP(N74,StagingTRM!$B:$E,4,FALSE)=0,N74<>CustomerDashboard!$B$3),VLOOKUP(N74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.321978379439315},{"$f":"IF(AND(VLOOKUP(N74,StagingTRM!$B:$E,4,FALSE)=1,N74<>CustomerDashboard!$B$3),VLOOKUP(N74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N74=CustomerDashboard!$B$3,VLOOKUP(N74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AT$6:AT$140,0),1)","v":"Emerald PUD"},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=0,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=0,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=0,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=0,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=1,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.69945636119056},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=1,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.452365370643694},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=1,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.470078280531684},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=1,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.502816339428477},{"$f":"IF($R74=CustomerDashboard!$B$3,VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R74=CustomerDashboard!$B$3,VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R74=CustomerDashboard!$B$3,VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R74=CustomerDashboard!$B$3,VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A82=\"\",\"\",IF(A82+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A82+1))","v":81},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A83,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A83,'Effective Rates'!AP$6:AP$140,0),1))","v":"Port Angeles, City of"},{"$f":"IF(AND(VLOOKUP(B83,StagingTRM!$B:$E,4,FALSE)=0,B83<>CustomerDashboard!$B$3),VLOOKUP(B83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.795586986222631},{"$f":"IF(AND(VLOOKUP(B83,StagingTRM!$B:$E,4,FALSE)=1,B83<>CustomerDashboard!$B$3),VLOOKUP(B83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B83=CustomerDashboard!$B$3,VLOOKUP(B83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A83,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A83,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Plummer, City of"},{"$f":"IF(AND(VLOOKUP(F83,StagingTRM!$B:$E,4,FALSE)=0,F83<>CustomerDashboard!$B$3),VLOOKUP(F83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.22653253403093},{"$f":"IF(AND(VLOOKUP(F83,StagingTRM!$B:$E,4,FALSE)=1,F83<>CustomerDashboard!$B$3),VLOOKUP(F83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F83=CustomerDashboard!$B$3,VLOOKUP(F83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A83,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A83,'Effective Rates'!AR$6:AR$140,0),1))","v":"Steilacoom, Town of"},{"$f":"IF(AND(VLOOKUP(J83,StagingTRM!$B:$E,4,FALSE)=0,J83<>CustomerDashboard!$B$3),VLOOKUP(J83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.862674346242983},{"$f":"IF(AND(VLOOKUP(J83,StagingTRM!$B:$E,4,FALSE)=1,J83<>CustomerDashboard!$B$3),VLOOKUP(J83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J83=CustomerDashboard!$B$3,VLOOKUP(J83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A83,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A83,'Effective Rates'!AS$6:AS$140,0),1))","v":"Orcas P & L"},{"$f":"IF(AND(VLOOKUP(N83,StagingTRM!$B:$E,4,FALSE)=0,N83<>CustomerDashboard!$B$3),VLOOKUP(N83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.735622989042454},{"$f":"IF(AND(VLOOKUP(N83,StagingTRM!$B:$E,4,FALSE)=1,N83<>CustomerDashboard!$B$3),VLOOKUP(N83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N83=CustomerDashboard!$B$3,VLOOKUP(N83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A83,'Effective Rates'!AT$6:AT$140,0),1)","v":"Modern Elec Coop"},{"$f":"IF(AND(VLOOKUP($R83,StagingTRM!$B:$E,4,FALSE)=0,$R83<>CustomerDashboard!$B$3),VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.575999542386938},{"$f":"IF(AND(VLOOKUP($R83,StagingTRM!$B:$E,4,FALSE)=0,$R83<>CustomerDashboard!$B$3),VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.01999024722317},{"$f":"IF(AND(VLOOKUP($R83,StagingTRM!$B:$E,4,FALSE)=0,$R83<>CustomerDashboard!$B$3),VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.804352875105636},{"$f":"IF(AND(VLOOKUP($R83,StagingTRM!$B:$E,4,FALSE)=0,$R83<>CustomerDashboard!$B$3),VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.97815210473405},{"$f":"IF(AND(VLOOKUP($R83,StagingTRM!$B:$E,4,FALSE)=1,$R83<>CustomerDashboard!$B$3),VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R83,StagingTRM!$B:$E,4,FALSE)=1,$R83<>CustomerDashboard!$B$3),VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R83,StagingTRM!$B:$E,4,FALSE)=1,$R83<>CustomerDashboard!$B$3),VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R83,StagingTRM!$B:$E,4,FALSE)=1,$R83<>CustomerDashboard!$B$3),VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R83=CustomerDashboard!$B$3,VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R83=CustomerDashboard!$B$3,VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R83=CustomerDashboard!$B$3,VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R83=CustomerDashboard!$B$3,VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A92=\"\",\"\",IF(A92+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A92+1))","v":91},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A93,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A93,'Effective Rates'!AP$6:AP$140,0),1))","v":"Sumas, Town of"},{"$f":"IF(AND(VLOOKUP(B93,StagingTRM!$B:$E,4,FALSE)=0,B93<>CustomerDashboard!$B$3),VLOOKUP(B93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.666317148250435},{"$f":"IF(AND(VLOOKUP(B93,StagingTRM!$B:$E,4,FALSE)=1,B93<>CustomerDashboard!$B$3),VLOOKUP(B93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B93=CustomerDashboard!$B$3,VLOOKUP(B93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A93,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A93,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Energy Northwest"},{"$f":"IF(AND(VLOOKUP(F93,StagingTRM!$B:$E,4,FALSE)=0,F93<>CustomerDashboard!$B$3),VLOOKUP(F93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.039911683340513},{"$f":"IF(AND(VLOOKUP(F93,StagingTRM!$B:$E,4,FALSE)=1,F93<>CustomerDashboard!$B$3),VLOOKUP(F93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F93=CustomerDashboard!$B$3,VLOOKUP(F93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A93,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A93,'Effective Rates'!AR$6:AR$140,0),1))","v":"Chewelah, City of"},{"$f":"IF(AND(VLOOKUP(J93,StagingTRM!$B:$E,4,FALSE)=0,J93<>CustomerDashboard!$B$3),VLOOKUP(J93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.3834319867006},{"$f":"IF(AND(VLOOKUP(J93,StagingTRM!$B:$E,4,FALSE)=1,J93<>CustomerDashboard!$B$3),VLOOKUP(J93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J93=CustomerDashboard!$B$3,VLOOKUP(J93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A93,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A93,'Effective Rates'!AS$6:AS$140,0),1))","v":"Skamania County PUD #1"},{"$f":"IF(AND(VLOOKUP(N93,StagingTRM!$B:$E,4,FALSE)=0,N93<>CustomerDashboard!$B$3),VLOOKUP(N93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.553718588057528},{"$f":"IF(AND(VLOOKUP(N93,StagingTRM!$B:$E,4,FALSE)=1,N93<>CustomerDashboard!$B$3),VLOOKUP(N93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N93=CustomerDashboard!$B$3,VLOOKUP(N93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A93,'Effective Rates'!AT$6:AT$140,0),1)","v":"Raft River Elec Coop"},{"$f":"IF(AND(VLOOKUP($R93,StagingTRM!$B:$E,4,FALSE)=0,$R93<>CustomerDashboard!$B$3),VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":26.410059198525204},{"$f":"IF(AND(VLOOKUP($R93,StagingTRM!$B:$E,4,FALSE)=0,$R93<>CustomerDashboard!$B$3),VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.035216035190953},{"$f":"IF(AND(VLOOKUP($R93,StagingTRM!$B:$E,4,FALSE)=0,$R93<>CustomerDashboard!$B$3),VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.13634191267726},{"$f":"IF(AND(VLOOKUP($R93,StagingTRM!$B:$E,4,FALSE)=0,$R93<>CustomerDashboard!$B$3),VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.333722471014674},{"$f":"IF(AND(VLOOKUP($R93,StagingTRM!$B:$E,4,FALSE)=1,$R93<>CustomerDashboard!$B$3),VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R93,StagingTRM!$B:$E,4,FALSE)=1,$R93<>CustomerDashboard!$B$3),VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R93,StagingTRM!$B:$E,4,FALSE)=1,$R93<>CustomerDashboard!$B$3),VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R93,StagingTRM!$B:$E,4,FALSE)=1,$R93<>CustomerDashboard!$B$3),VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R93=CustomerDashboard!$B$3,VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R93=CustomerDashboard!$B$3,VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R93=CustomerDashboard!$B$3,VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R93=CustomerDashboard!$B$3,VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A101=\"\",\"\",IF(A101+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A101+1))","v":100},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A102,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A102,'Effective Rates'!AP$6:AP$140,0),1))","v":"Canby, City of"},{"$f":"IF(AND(VLOOKUP(B102,StagingTRM!$B:$E,4,FALSE)=0,B102<>CustomerDashboard!$B$3),VLOOKUP(B102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.332040504258941},{"$f":"IF(AND(VLOOKUP(B102,StagingTRM!$B:$E,4,FALSE)=1,B102<>CustomerDashboard!$B$3),VLOOKUP(B102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B102=CustomerDashboard!$B$3,VLOOKUP(B102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A102,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A102,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Inland P & L"},{"$f":"IF(AND(VLOOKUP(F102,StagingTRM!$B:$E,4,FALSE)=0,F102<>CustomerDashboard!$B$3),VLOOKUP(F102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.175348600650992},{"$f":"IF(AND(VLOOKUP(F102,StagingTRM!$B:$E,4,FALSE)=1,F102<>CustomerDashboard!$B$3),VLOOKUP(F102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F102=CustomerDashboard!$B$3,VLOOKUP(F102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A102,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A102,'Effective Rates'!AR$6:AR$140,0),1))","v":"Southside Elec Lines"},{"$f":"IF(AND(VLOOKUP(J102,StagingTRM!$B:$E,4,FALSE)=0,J102<>CustomerDashboard!$B$3),VLOOKUP(J102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.967421649878951},{"$f":"IF(AND(VLOOKUP(J102,StagingTRM!$B:$E,4,FALSE)=1,J102<>CustomerDashboard!$B$3),VLOOKUP(J102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J102=CustomerDashboard!$B$3,VLOOKUP(J102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A102,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A102,'Effective Rates'!AS$6:AS$140,0),1))","v":"Drain, City of"},{"$f":"IF(AND(VLOOKUP(N102,StagingTRM!$B:$E,4,FALSE)=0,N102<>CustomerDashboard!$B$3),VLOOKUP(N102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.836102442226043},{"$f":"IF(AND(VLOOKUP(N102,StagingTRM!$B:$E,4,FALSE)=1,N102<>CustomerDashboard!$B$3),VLOOKUP(N102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N102=CustomerDashboard!$B$3,VLOOKUP(N102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A102,'Effective Rates'!AT$6:AT$140,0),1)","v":"Consumers Power"},{"$f":"IF(AND(VLOOKUP($R102,StagingTRM!$B:$E,4,FALSE)=0,$R102<>CustomerDashboard!$B$3),VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.301629862496753},{"$f":"IF(AND(VLOOKUP($R102,StagingTRM!$B:$E,4,FALSE)=0,$R102<>CustomerDashboard!$B$3),VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.572035561215372},{"$f":"IF(AND(VLOOKUP($R102,StagingTRM!$B:$E,4,FALSE)=0,$R102<>CustomerDashboard!$B$3),VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.816914897381388},{"$f":"IF(AND(VLOOKUP($R102,StagingTRM!$B:$E,4,FALSE)=0,$R102<>CustomerDashboard!$B$3),VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.229578538643445},{"$f":"IF(AND(VLOOKUP($R102,StagingTRM!$B:$E,4,FALSE)=1,$R102<>CustomerDashboard!$B$3),VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R102,StagingTRM!$B:$E,4,FALSE)=1,$R102<>CustomerDashboard!$B$3),VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R102,StagingTRM!$B:$E,4,FALSE)=1,$R102<>CustomerDashboard!$B$3),VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R102,StagingTRM!$B:$E,4,FALSE)=1,$R102<>CustomerDashboard!$B$3),VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R102=CustomerDashboard!$B$3,VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R102=CustomerDashboard!$B$3,VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R102=CustomerDashboard!$B$3,VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R102=CustomerDashboard!$B$3,VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A111=\"\",\"\",IF(A111+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A111+1))","v":110},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A112,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A112,'Effective Rates'!AP$6:AP$140,0),1))","v":"Grant County PUD #2"},{"$f":"IF(AND(VLOOKUP(B112,StagingTRM!$B:$E,4,FALSE)=0,B112<>CustomerDashboard!$B$3),VLOOKUP(B112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":43.24869701734},{"$f":"IF(AND(VLOOKUP(B112,StagingTRM!$B:$E,4,FALSE)=1,B112<>CustomerDashboard!$B$3),VLOOKUP(B112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B112=CustomerDashboard!$B$3,VLOOKUP(B112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A112,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A112,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"U.S. DOE Albany Research Center"},{"$f":"IF(AND(VLOOKUP(F112,StagingTRM!$B:$E,4,FALSE)=0,F112<>CustomerDashboard!$B$3),VLOOKUP(F112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.182189065744552},{"$f":"IF(AND(VLOOKUP(F112,StagingTRM!$B:$E,4,FALSE)=1,F112<>CustomerDashboard!$B$3),VLOOKUP(F112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F112=CustomerDashboard!$B$3,VLOOKUP(F112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A112,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A112,'Effective Rates'!AR$6:AR$140,0),1))","v":"Lincoln Elec Coop (MT)"},{"$f":"IF(AND(VLOOKUP(J112,StagingTRM!$B:$E,4,FALSE)=0,J112<>CustomerDashboard!$B$3),VLOOKUP(J112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.469739970884028},{"$f":"IF(AND(VLOOKUP(J112,StagingTRM!$B:$E,4,FALSE)=1,J112<>CustomerDashboard!$B$3),VLOOKUP(J112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J112=CustomerDashboard!$B$3,VLOOKUP(J112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A112,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A112,'Effective Rates'!AS$6:AS$140,0),1))","v":"Eatonville, City of"},{"$f":"IF(AND(VLOOKUP(N112,StagingTRM!$B:$E,4,FALSE)=0,N112<>CustomerDashboard!$B$3),VLOOKUP(N112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.605976920392095},{"$f":"IF(AND(VLOOKUP(N112,StagingTRM!$B:$E,4,FALSE)=1,N112<>CustomerDashboard!$B$3),VLOOKUP(N112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N112=CustomerDashboard!$B$3,VLOOKUP(N112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A112,'Effective Rates'!AT$6:AT$140,0),1)","v":"Big Bend Elec Coop"},{"$f":"IF(AND(VLOOKUP($R112,StagingTRM!$B:$E,4,FALSE)=0,$R112<>CustomerDashboard!$B$3),VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.223543505593405},{"$f":"IF(AND(VLOOKUP($R112,StagingTRM!$B:$E,4,FALSE)=0,$R112<>CustomerDashboard!$B$3),VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.411184524999651},{"$f":"IF(AND(VLOOKUP($R112,StagingTRM!$B:$E,4,FALSE)=0,$R112<>CustomerDashboard!$B$3),VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.788768691851114},{"$f":"IF(AND(VLOOKUP($R112,StagingTRM!$B:$E,4,FALSE)=0,$R112<>CustomerDashboard!$B$3),VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.250082701903821},{"$f":"IF(AND(VLOOKUP($R112,StagingTRM!$B:$E,4,FALSE)=1,$R112<>CustomerDashboard!$B$3),VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R112,StagingTRM!$B:$E,4,FALSE)=1,$R112<>CustomerDashboard!$B$3),VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R112,StagingTRM!$B:$E,4,FALSE)=1,$R112<>CustomerDashboard!$B$3),VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R112,StagingTRM!$B:$E,4,FALSE)=1,$R112<>CustomerDashboard!$B$3),VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R112=CustomerDashboard!$B$3,VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R112=CustomerDashboard!$B$3,VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R112=CustomerDashboard!$B$3,VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R112=CustomerDashboard!$B$3,VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A120=\"\",\"\",IF(A120+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A120+1))","v":119},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A121,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A121,'Effective Rates'!AP$6:AP$140,0),1))","v":"Drain, City of"},{"$f":"IF(AND(VLOOKUP(B121,StagingTRM!$B:$E,4,FALSE)=0,B121<>CustomerDashboard!$B$3),VLOOKUP(B121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.837199701100715},{"$f":"IF(AND(VLOOKUP(B121,StagingTRM!$B:$E,4,FALSE)=1,B121<>CustomerDashboard!$B$3),VLOOKUP(B121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B121=CustomerDashboard!$B$3,VLOOKUP(B121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A121,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A121,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"McMinnville, City of"},{"$f":"IF(AND(VLOOKUP(F121,StagingTRM!$B:$E,4,FALSE)=0,F121<>CustomerDashboard!$B$3),VLOOKUP(F121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.512857595952951},{"$f":"IF(AND(VLOOKUP(F121,StagingTRM!$B:$E,4,FALSE)=1,F121<>CustomerDashboard!$B$3),VLOOKUP(F121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F121=CustomerDashboard!$B$3,VLOOKUP(F121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A121,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A121,'Effective Rates'!AR$6:AR$140,0),1))","v":"Ohop Mutual Light Company"},{"$f":"IF(AND(VLOOKUP(J121,StagingTRM!$B:$E,4,FALSE)=0,J121<>CustomerDashboard!$B$3),VLOOKUP(J121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.233799261586825},{"$f":"IF(AND(VLOOKUP(J121,StagingTRM!$B:$E,4,FALSE)=1,J121<>CustomerDashboard!$B$3),VLOOKUP(J121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J121=CustomerDashboard!$B$3,VLOOKUP(J121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A121,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A121,'Effective Rates'!AS$6:AS$140,0),1))","v":"McCleary, City of"},{"$f":"IF(AND(VLOOKUP(N121,StagingTRM!$B:$E,4,FALSE)=0,N121<>CustomerDashboard!$B$3),VLOOKUP(N121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":44.249479920437544},{"$f":"IF(AND(VLOOKUP(N121,StagingTRM!$B:$E,4,FALSE)=1,N121<>CustomerDashboard!$B$3),VLOOKUP(N121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N121=CustomerDashboard!$B$3,VLOOKUP(N121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A121,'Effective Rates'!AT$6:AT$140,0),1)","v":"Lower Valley Energy"},{"$f":"IF(AND(VLOOKUP($R121,StagingTRM!$B:$E,4,FALSE)=0,$R121<>CustomerDashboard!$B$3),VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.257360396722326},{"$f":"IF(AND(VLOOKUP($R121,StagingTRM!$B:$E,4,FALSE)=0,$R121<>CustomerDashboard!$B$3),VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.230329834130245},{"$f":"IF(AND(VLOOKUP($R121,StagingTRM!$B:$E,4,FALSE)=0,$R121<>CustomerDashboard!$B$3),VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.090802379887968},{"$f":"IF(AND(VLOOKUP($R121,StagingTRM!$B:$E,4,FALSE)=0,$R121<>CustomerDashboard!$B$3),VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.183700725627006},{"$f":"IF(AND(VLOOKUP($R121,StagingTRM!$B:$E,4,FALSE)=1,$R121<>CustomerDashboard!$B$3),VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R121,StagingTRM!$B:$E,4,FALSE)=1,$R121<>CustomerDashboard!$B$3),VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R121,StagingTRM!$B:$E,4,FALSE)=1,$R121<>CustomerDashboard!$B$3),VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R121,StagingTRM!$B:$E,4,FALSE)=1,$R121<>CustomerDashboard!$B$3),VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R121=CustomerDashboard!$B$3,VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R121=CustomerDashboard!$B$3,VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R121=CustomerDashboard!$B$3,VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R121=CustomerDashboard!$B$3,VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A129=\"\",\"\",IF(A129+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A129+1))","v":128},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A130,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A130,'Effective Rates'!AP$6:AP$140,0),1))","v":"Kittitas County PUD #1"},{"$f":"IF(AND(VLOOKUP(B130,StagingTRM!$B:$E,4,FALSE)=0,B130<>CustomerDashboard!$B$3),VLOOKUP(B130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.533284836983881},{"$f":"IF(AND(VLOOKUP(B130,StagingTRM!$B:$E,4,FALSE)=1,B130<>CustomerDashboard!$B$3),VLOOKUP(B130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B130=CustomerDashboard!$B$3,VLOOKUP(B130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A130,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A130,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Eatonville, City of"},{"$f":"IF(AND(VLOOKUP(F130,StagingTRM!$B:$E,4,FALSE)=0,F130<>CustomerDashboard!$B$3),VLOOKUP(F130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.140127460062061},{"$f":"IF(AND(VLOOKUP(F130,StagingTRM!$B:$E,4,FALSE)=1,F130<>CustomerDashboard!$B$3),VLOOKUP(F130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F130=CustomerDashboard!$B$3,VLOOKUP(F130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A130,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A130,'Effective Rates'!AR$6:AR$140,0),1))","v":"Declo, City of"},{"$f":"IF(AND(VLOOKUP(J130,StagingTRM!$B:$E,4,FALSE)=0,J130<>CustomerDashboard!$B$3),VLOOKUP(J130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":42.379748036123999},{"$f":"IF(AND(VLOOKUP(J130,StagingTRM!$B:$E,4,FALSE)=1,J130<>CustomerDashboard!$B$3),VLOOKUP(J130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J130=CustomerDashboard!$B$3,VLOOKUP(J130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A130,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A130,'Effective Rates'!AS$6:AS$140,0),1))","v":"East End Mutual Electric"},{"$f":"IF(AND(VLOOKUP(N130,StagingTRM!$B:$E,4,FALSE)=0,N130<>CustomerDashboard!$B$3),VLOOKUP(N130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.52191388252556},{"$f":"IF(AND(VLOOKUP(N130,StagingTRM!$B:$E,4,FALSE)=1,N130<>CustomerDashboard!$B$3),VLOOKUP(N130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N130=CustomerDashboard!$B$3,VLOOKUP(N130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A130,'Effective Rates'!AT$6:AT$140,0),1)","v":"Tacoma Public Utilities"},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=0,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=0,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=0,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=0,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=1,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.951694010752512},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=1,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.753413969320526},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=1,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":31.90218820361325},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=1,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.951694010752476},{"$f":"IF($R130=CustomerDashboard!$B$3,VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R130=CustomerDashboard!$B$3,VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R130=CustomerDashboard!$B$3,VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R130=CustomerDashboard!$B$3,VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A131=\"\",\"\",IF(A131+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A131+1))","v":130},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A132,'Effective Rates'!AL$6:AL$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A132,'Effective Rates'!AP$6:AP$140,0),1))","v":"Lane County Elec Coop"},{"$f":"IF(AND(VLOOKUP(B132,StagingTRM!$B:$E,4,FALSE)=0,B132<>CustomerDashboard!$B$3),VLOOKUP(B132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.526335266135689},{"$f":"IF(AND(VLOOKUP(B132,StagingTRM!$B:$E,4,FALSE)=1,B132<>CustomerDashboard!$B$3),VLOOKUP(B132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B132=CustomerDashboard!$B$3,VLOOKUP(B132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A132,'Effective Rates'!AM$6:AM$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A132,'Effective Rates'!AQ$6:AQ$140,0),1))","v":"Lane County Elec Coop"},{"$f":"IF(AND(VLOOKUP(F132,StagingTRM!$B:$E,4,FALSE)=0,F132<>CustomerDashboard!$B$3),VLOOKUP(F132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.29941237493118},{"$f":"IF(AND(VLOOKUP(F132,StagingTRM!$B:$E,4,FALSE)=1,F132<>CustomerDashboard!$B$3),VLOOKUP(F132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F132=CustomerDashboard!$B$3,VLOOKUP(F132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A132,'Effective Rates'!AN$6:AN$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A132,'Effective Rates'!AR$6:AR$140,0),1))","v":"Riverside Elec Coop"},{"$f":"IF(AND(VLOOKUP(J132,StagingTRM!$B:$E,4,FALSE)=0,J132<>CustomerDashboard!$B$3),VLOOKUP(J132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.936101956585077},{"$f":"IF(AND(VLOOKUP(J132,StagingTRM!$B:$E,4,FALSE)=1,J132<>CustomerDashboard!$B$3),VLOOKUP(J132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J132=CustomerDashboard!$B$3,VLOOKUP(J132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A132,'Effective Rates'!AO$6:AO$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A132,'Effective Rates'!AS$6:AS$140,0),1))","v":"Ohop Mutual Light Company"},{"$f":"IF(AND(VLOOKUP(N132,StagingTRM!$B:$E,4,FALSE)=0,N132<>CustomerDashboard!$B$3),VLOOKUP(N132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.017714990978149},{"$f":"IF(AND(VLOOKUP(N132,StagingTRM!$B:$E,4,FALSE)=1,N132<>CustomerDashboard!$B$3),VLOOKUP(N132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N132=CustomerDashboard!$B$3,VLOOKUP(N132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A132,'Effective Rates'!AT$6:AT$140,0),1)","v":"Flathead Elec Coop"},{"$f":"IF(AND(VLOOKUP($R132,StagingTRM!$B:$E,4,FALSE)=0,$R132<>CustomerDashboard!$B$3),VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.406353945346474},{"$f":"IF(AND(VLOOKUP($R132,StagingTRM!$B:$E,4,FALSE)=0,$R132<>CustomerDashboard!$B$3),VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.084925139605893},{"$f":"IF(AND(VLOOKUP($R132,StagingTRM!$B:$E,4,FALSE)=0,$R132<>CustomerDashboard!$B$3),VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":23.524142340306945},{"$f":"IF(AND(VLOOKUP($R132,StagingTRM!$B:$E,4,FALSE)=0,$R132<>CustomerDashboard!$B$3),VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.406353945346439},{"$f":"IF(AND(VLOOKUP($R132,StagingTRM!$B:$E,4,FALSE)=1,$R132<>CustomerDashboard!$B$3),VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R132,StagingTRM!$B:$E,4,FALSE)=1,$R132<>CustomerDashboard!$B$3),VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R132,StagingTRM!$B:$E,4,FALSE)=1,$R132<>CustomerDashboard!$B$3),VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R132,StagingTRM!$B:$E,4,FALSE)=1,$R132<>CustomerDashboard!$B$3),VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R132=CustomerDashboard!$B$3,VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R132=CustomerDashboard!$B$3,VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R132=CustomerDashboard!$B$3,VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R132=CustomerDashboard!$B$3,VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A140=\"\",\"\",IF(A140+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A140+1))","v":""}]
[{"$f":"+IF(A141=\"\",\"\",IF(A141+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A141+1))","v":""}]
[{"$f":"+IF(A142=\"\",\"\",IF(A142+1>MAX('Effective Rates'!$AT$5:$AT$140),\"\",A142+1))","v":""}]